[KSENG] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 69.13%
YoY- 86.42%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 241,930 242,923 178,563 124,496 118,557 136,453 0 -100.00%
PBT 25,608 9,283 11,678 11,821 5,857 309 0 -100.00%
Tax -7,292 -3,984 -2,319 -4,161 -1,748 -309 0 -100.00%
NP 18,316 5,299 9,359 7,660 4,109 0 0 -100.00%
-
NP to SH 16,828 5,299 9,359 7,660 4,109 -1,555 0 -100.00%
-
Tax Rate 28.48% 42.92% 19.86% 35.20% 29.84% 100.00% - -
Total Cost 223,614 237,624 169,204 116,836 114,448 136,453 0 -100.00%
-
Net Worth 944,477 918,333 914,302 908,132 897,623 886,062 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 14,382 7,193 9,598 7,249 7,251 7,176 - -100.00%
Div Payout % 85.47% 135.75% 102.56% 94.64% 176.47% 0.00% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 944,477 918,333 914,302 908,132 897,623 886,062 0 -100.00%
NOSH 239,715 239,773 239,974 241,640 241,705 239,230 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 7.57% 2.18% 5.24% 6.15% 3.47% 0.00% 0.00% -
ROE 1.78% 0.58% 1.02% 0.84% 0.46% -0.18% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 100.92 101.31 74.41 51.52 49.05 57.04 0.00 -100.00%
EPS 7.02 2.21 3.90 3.17 1.70 -0.64 0.00 -100.00%
DPS 6.00 3.00 4.00 3.00 3.00 3.00 0.00 -100.00%
NAPS 3.94 3.83 3.81 3.7582 3.7137 3.7038 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 241,640
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 66.93 67.20 49.40 34.44 32.80 37.75 0.00 -100.00%
EPS 4.66 1.47 2.59 2.12 1.14 -0.43 0.00 -100.00%
DPS 3.98 1.99 2.66 2.01 2.01 1.99 0.00 -100.00%
NAPS 2.6128 2.5405 2.5294 2.5123 2.4832 2.4512 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.33 1.24 0.87 0.89 0.98 1.26 0.00 -
P/RPS 1.32 1.22 1.17 1.73 2.00 2.21 0.00 -100.00%
P/EPS 18.95 56.11 22.31 28.08 57.65 -193.85 0.00 -100.00%
EY 5.28 1.78 4.48 3.56 1.73 -0.52 0.00 -100.00%
DY 4.51 2.42 4.60 3.37 3.06 2.38 0.00 -100.00%
P/NAPS 0.34 0.32 0.23 0.24 0.26 0.34 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 30/08/04 28/08/03 28/08/02 28/08/01 14/09/00 - -
Price 1.35 1.20 0.97 0.92 0.93 1.10 0.00 -
P/RPS 1.34 1.18 1.30 1.79 1.90 1.93 0.00 -100.00%
P/EPS 19.23 54.30 24.87 29.02 54.71 -169.23 0.00 -100.00%
EY 5.20 1.84 4.02 3.45 1.83 -0.59 0.00 -100.00%
DY 4.44 2.50 4.12 3.26 3.23 2.73 0.00 -100.00%
P/NAPS 0.34 0.31 0.25 0.24 0.25 0.30 0.00 -100.00%

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