[KSENG] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -74.15%
YoY- 179.94%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 203,642 162,216 170,054 203,818 161,149 129,575 109,464 10.89%
PBT 12,304 9,289 12,956 11,367 4,574 7,119 3,909 21.04%
Tax -4,166 -3,449 -4,710 -3,719 -1,842 -2,590 -2,871 6.39%
NP 8,138 5,840 8,246 7,648 2,732 4,529 1,038 40.92%
-
NP to SH 6,968 4,676 8,246 7,648 2,732 4,529 1,038 37.32%
-
Tax Rate 33.86% 37.13% 36.35% 32.72% 40.27% 36.38% 73.45% -
Total Cost 195,504 156,376 161,808 196,170 158,417 125,046 108,426 10.31%
-
Net Worth 1,041,757 1,019,128 942,057 918,239 908,270 903,077 897,000 2.52%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,041,757 1,019,128 942,057 918,239 908,270 903,077 897,000 2.52%
NOSH 239,484 239,794 239,709 239,749 239,649 240,904 241,395 -0.13%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.00% 3.60% 4.85% 3.75% 1.70% 3.50% 0.95% -
ROE 0.67% 0.46% 0.88% 0.83% 0.30% 0.50% 0.12% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 85.03 67.65 70.94 85.01 67.24 53.79 45.35 11.03%
EPS 2.91 1.95 3.44 3.19 1.14 1.88 0.43 37.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.35 4.25 3.93 3.83 3.79 3.7487 3.7159 2.65%
Adjusted Per Share Value based on latest NOSH - 239,749
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 56.66 45.13 47.31 56.71 44.84 36.05 30.46 10.89%
EPS 1.94 1.30 2.29 2.13 0.76 1.26 0.29 37.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8985 2.8355 2.6211 2.5548 2.5271 2.5127 2.4957 2.52%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.83 2.00 1.21 1.17 0.80 0.86 0.85 -
P/RPS 3.33 2.96 1.71 1.38 1.19 1.60 1.87 10.09%
P/EPS 97.26 102.56 35.17 36.68 70.18 45.74 197.67 -11.14%
EY 1.03 0.98 2.84 2.73 1.43 2.19 0.51 12.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.47 0.31 0.31 0.21 0.23 0.23 18.89%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 15/06/06 30/05/05 28/05/04 30/05/03 31/05/02 29/05/01 -
Price 3.23 2.04 1.31 1.07 0.87 0.89 0.91 -
P/RPS 3.80 3.02 1.85 1.26 1.29 1.65 2.01 11.19%
P/EPS 111.01 104.62 38.08 33.54 76.32 47.34 211.63 -10.19%
EY 0.90 0.96 2.63 2.98 1.31 2.11 0.47 11.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.48 0.33 0.28 0.23 0.24 0.24 20.63%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment