[KSENG] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 7.71%
YoY- 50.67%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 770,666 850,465 784,134 656,921 506,651 486,968 697,127 1.68%
PBT 110,376 69,640 43,985 31,913 24,979 29,369 82,551 4.95%
Tax -14,349 -19,448 -13,541 -8,138 -9,199 -7,572 -3,801 24.76%
NP 96,027 50,192 30,444 23,775 15,780 21,797 78,750 3.35%
-
NP to SH 91,339 48,704 30,444 23,775 15,780 21,797 77,195 2.84%
-
Tax Rate 13.00% 27.93% 30.79% 25.50% 36.83% 25.78% 4.60% -
Total Cost 674,639 800,273 753,690 633,146 490,871 465,171 618,377 1.46%
-
Net Worth 1,017,561 944,477 918,333 914,302 908,132 897,623 886,062 2.33%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 25,147 21,566 7,193 9,598 16,834 7,347 7,176 23.23%
Div Payout % 27.53% 44.28% 23.63% 40.37% 106.68% 33.71% 9.30% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,017,561 944,477 918,333 914,302 908,132 897,623 886,062 2.33%
NOSH 239,426 239,715 239,773 239,974 241,640 241,705 239,230 0.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.46% 5.90% 3.88% 3.62% 3.11% 4.48% 11.30% -
ROE 8.98% 5.16% 3.32% 2.60% 1.74% 2.43% 8.71% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 321.88 354.78 327.03 273.75 209.67 201.47 291.40 1.67%
EPS 38.15 20.32 12.70 9.91 6.53 9.02 32.27 2.82%
DPS 10.50 9.00 3.00 4.00 7.00 3.04 3.00 23.20%
NAPS 4.25 3.94 3.83 3.81 3.7582 3.7137 3.7038 2.31%
Adjusted Per Share Value based on latest NOSH - 239,974
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 214.42 236.63 218.17 182.78 140.97 135.49 193.96 1.68%
EPS 25.41 13.55 8.47 6.61 4.39 6.06 21.48 2.83%
DPS 7.00 6.00 2.00 2.67 4.68 2.04 2.00 23.20%
NAPS 2.8312 2.6278 2.5551 2.5439 2.5267 2.4975 2.4653 2.33%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.13 1.33 1.24 0.87 0.89 0.98 1.26 -
P/RPS 0.66 0.37 0.38 0.32 0.42 0.49 0.43 7.39%
P/EPS 5.58 6.55 9.77 8.78 13.63 10.87 3.90 6.14%
EY 17.91 15.28 10.24 11.39 7.34 9.20 25.61 -5.78%
DY 4.93 6.77 2.42 4.60 7.87 3.10 2.38 12.89%
P/NAPS 0.50 0.34 0.32 0.23 0.24 0.26 0.34 6.63%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 30/08/04 28/08/03 28/08/02 28/08/01 14/09/00 -
Price 2.21 1.35 1.20 0.97 0.92 0.93 1.10 -
P/RPS 0.69 0.38 0.37 0.35 0.44 0.46 0.38 10.44%
P/EPS 5.79 6.64 9.45 9.79 14.09 10.31 3.41 9.22%
EY 17.26 15.05 10.58 10.21 7.10 9.70 29.33 -8.45%
DY 4.75 6.67 2.50 4.12 7.61 3.27 2.73 9.66%
P/NAPS 0.52 0.34 0.31 0.25 0.24 0.25 0.30 9.59%

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