[KSENG] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 211.81%
YoY- 135.2%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 337,253 215,148 196,355 214,643 171,826 142,723 113,210 19.94%
PBT 31,095 19,054 20,876 21,993 8,783 8,139 5,934 31.77%
Tax -9,785 -4,337 -4,192 -5,470 -1,758 -1,176 -1,466 37.19%
NP 21,310 14,717 16,684 16,523 7,025 6,963 4,468 29.72%
-
NP to SH 21,319 14,509 19,434 16,523 7,025 6,963 4,468 29.73%
-
Tax Rate 31.47% 22.76% 20.08% 24.87% 20.02% 14.45% 24.71% -
Total Cost 315,943 200,431 179,671 198,120 164,801 135,760 108,742 19.44%
-
Net Worth 1,070,740 1,024,728 958,520 924,330 906,994 900,964 902,221 2.89%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 9,581 9,576 9,585 - 9,623 - - -
Div Payout % 44.94% 66.01% 49.32% - 136.99% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,070,740 1,024,728 958,520 924,330 906,994 900,964 902,221 2.89%
NOSH 239,539 239,422 239,630 239,463 240,582 240,899 241,513 -0.13%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.32% 6.84% 8.50% 7.70% 4.09% 4.88% 3.95% -
ROE 1.99% 1.42% 2.03% 1.79% 0.77% 0.77% 0.50% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 140.79 89.86 81.94 89.63 71.42 59.25 46.88 20.10%
EPS 8.90 6.06 8.11 6.90 2.92 2.89 1.85 29.91%
DPS 4.00 4.00 4.00 0.00 4.00 0.00 0.00 -
NAPS 4.47 4.28 4.00 3.86 3.77 3.74 3.7357 3.03%
Adjusted Per Share Value based on latest NOSH - 239,463
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 93.83 59.86 54.63 59.72 47.81 39.71 31.50 19.94%
EPS 5.93 4.04 5.41 4.60 1.95 1.94 1.24 29.78%
DPS 2.67 2.66 2.67 0.00 2.68 0.00 0.00 -
NAPS 2.9791 2.8511 2.6669 2.5718 2.5236 2.5068 2.5103 2.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.97 2.12 1.48 1.20 0.97 0.85 0.73 -
P/RPS 2.11 2.36 1.81 1.34 1.36 1.43 1.56 5.15%
P/EPS 33.37 34.98 18.25 17.39 33.22 29.41 39.46 -2.75%
EY 3.00 2.86 5.48 5.75 3.01 3.40 2.53 2.87%
DY 1.35 1.89 2.70 0.00 4.12 0.00 0.00 -
P/NAPS 0.66 0.50 0.37 0.31 0.26 0.23 0.20 22.00%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 23/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 3.12 2.25 1.36 1.24 0.97 0.86 0.85 -
P/RPS 2.22 2.50 1.66 1.38 1.36 1.45 1.81 3.45%
P/EPS 35.06 37.13 16.77 17.97 33.22 29.75 45.95 -4.40%
EY 2.85 2.69 5.96 5.56 3.01 3.36 2.18 4.56%
DY 1.28 1.78 2.94 0.00 4.12 0.00 0.00 -
P/NAPS 0.70 0.53 0.34 0.32 0.26 0.23 0.23 20.37%

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