[KSENG] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -32.2%
YoY- 458.19%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 195,648 223,838 165,567 174,486 132,991 129,338 212,594 0.08%
PBT 57,388 9,083 14,552 7,522 238 5,615 34,604 -0.53%
Tax 253 -1,976 -4,080 -2,801 -238 -15 822 1.26%
NP 57,641 7,107 10,472 4,721 0 5,600 35,426 -0.51%
-
NP to SH 52,624 7,107 10,472 4,721 -1,318 5,600 35,426 -0.41%
-
Tax Rate -0.44% 21.75% 28.04% 37.24% 100.00% 0.27% -2.38% -
Total Cost 138,007 216,731 155,095 169,765 132,991 123,738 177,168 0.26%
-
Net Worth 1,121,111 719,139 912,525 720,434 893,675 896,429 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - 96 - -
Div Payout % - - - - - 1.73% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,121,111 719,139 912,525 720,434 893,675 896,429 0 -100.00%
NOSH 239,553 239,713 240,138 240,144 239,636 241,742 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 29.46% 3.18% 6.32% 2.71% 0.00% 4.33% 16.66% -
ROE 4.69% 0.99% 1.15% 0.66% -0.15% 0.62% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 81.67 93.38 68.95 72.66 55.50 53.50 0.00 -100.00%
EPS 21.97 2.97 4.36 1.97 -0.55 2.32 14.68 -0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 4.68 3.00 3.80 3.00 3.7293 3.7082 3.7438 -0.23%
Adjusted Per Share Value based on latest NOSH - 240,144
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 54.44 62.28 46.07 48.55 37.00 35.99 59.15 0.08%
EPS 14.64 1.98 2.91 1.31 -0.37 1.56 9.86 -0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 3.1193 2.0009 2.5389 2.0045 2.4865 2.4942 3.7438 0.19%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.43 1.23 0.96 0.83 0.85 0.89 0.00 -
P/RPS 1.75 1.32 1.39 1.14 1.53 1.66 0.00 -100.00%
P/EPS 6.51 41.49 22.01 42.22 -154.55 38.42 0.00 -100.00%
EY 15.36 2.41 4.54 2.37 -0.65 2.60 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.31 0.41 0.25 0.28 0.23 0.24 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 26/02/04 28/02/03 26/02/02 29/03/01 24/02/00 -
Price 1.89 1.26 1.08 0.79 0.83 0.85 1.61 -
P/RPS 2.31 1.35 1.57 1.09 1.50 1.59 0.00 -100.00%
P/EPS 8.60 42.50 24.77 40.19 -150.91 36.69 10.97 0.25%
EY 11.62 2.35 4.04 2.49 -0.66 2.73 9.12 -0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.40 0.42 0.28 0.26 0.22 0.23 0.43 0.07%

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