[KSENG] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -11.77%
YoY- 28.05%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 902,419 770,666 850,465 784,134 656,921 506,651 486,968 10.82%
PBT 98,218 110,376 69,640 43,985 31,913 24,979 29,369 22.27%
Tax -23,661 -14,349 -19,448 -13,541 -8,138 -9,199 -7,572 20.90%
NP 74,557 96,027 50,192 30,444 23,775 15,780 21,797 22.73%
-
NP to SH 71,854 91,339 48,704 30,444 23,775 15,780 21,797 21.98%
-
Tax Rate 24.09% 13.00% 27.93% 30.79% 25.50% 36.83% 25.78% -
Total Cost 827,862 674,639 800,273 753,690 633,146 490,871 465,171 10.07%
-
Net Worth 1,056,058 1,017,561 944,477 918,333 914,302 908,132 897,623 2.74%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 27,537 25,147 21,566 7,193 9,598 16,834 7,347 24.62%
Div Payout % 38.32% 27.53% 44.28% 23.63% 40.37% 106.68% 33.71% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,056,058 1,017,561 944,477 918,333 914,302 908,132 897,623 2.74%
NOSH 239,469 239,426 239,715 239,773 239,974 241,640 241,705 -0.15%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.26% 12.46% 5.90% 3.88% 3.62% 3.11% 4.48% -
ROE 6.80% 8.98% 5.16% 3.32% 2.60% 1.74% 2.43% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 376.84 321.88 354.78 327.03 273.75 209.67 201.47 10.99%
EPS 30.01 38.15 20.32 12.70 9.91 6.53 9.02 22.17%
DPS 11.50 10.50 9.00 3.00 4.00 7.00 3.04 24.81%
NAPS 4.41 4.25 3.94 3.83 3.81 3.7582 3.7137 2.90%
Adjusted Per Share Value based on latest NOSH - 239,773
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 249.65 213.20 235.28 216.93 181.73 140.16 134.72 10.82%
EPS 19.88 25.27 13.47 8.42 6.58 4.37 6.03 21.98%
DPS 7.62 6.96 5.97 1.99 2.66 4.66 2.03 24.65%
NAPS 2.9215 2.815 2.6128 2.5405 2.5294 2.5123 2.4832 2.74%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.25 2.13 1.33 1.24 0.87 0.89 0.98 -
P/RPS 0.86 0.66 0.37 0.38 0.32 0.42 0.49 9.82%
P/EPS 10.83 5.58 6.55 9.77 8.78 13.63 10.87 -0.06%
EY 9.23 17.91 15.28 10.24 11.39 7.34 9.20 0.05%
DY 3.54 4.93 6.77 2.42 4.60 7.87 3.10 2.23%
P/NAPS 0.74 0.50 0.34 0.32 0.23 0.24 0.26 19.03%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 28/08/06 30/08/05 30/08/04 28/08/03 28/08/02 28/08/01 -
Price 2.93 2.21 1.35 1.20 0.97 0.92 0.93 -
P/RPS 0.78 0.69 0.38 0.37 0.35 0.44 0.46 9.19%
P/EPS 9.76 5.79 6.64 9.45 9.79 14.09 10.31 -0.90%
EY 10.24 17.26 15.05 10.58 10.21 7.10 9.70 0.90%
DY 3.92 4.75 6.67 2.50 4.12 7.61 3.27 3.06%
P/NAPS 0.66 0.52 0.34 0.31 0.25 0.24 0.25 17.55%

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