[KSENG] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 15.81%
YoY- 20.11%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 832,177 826,951 686,024 534,361 472,372 616,985 454,143 -0.64%
PBT 68,523 57,195 32,557 27,184 21,315 53,954 61,762 -0.11%
Tax -18,170 -17,253 -8,720 -8,909 -6,100 -5,308 -8,162 -0.84%
NP 50,353 39,942 23,837 18,275 15,215 48,646 53,600 0.06%
-
NP to SH 51,615 39,942 23,837 18,275 15,215 47,091 53,600 0.04%
-
Tax Rate 26.52% 30.17% 26.78% 32.77% 28.62% 9.84% 13.22% -
Total Cost 781,824 787,009 662,187 516,086 457,157 568,339 400,543 -0.70%
-
Net Worth 958,520 924,330 906,994 900,964 902,221 900,502 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 23,968 14,377 9,598 16,834 7,347 7,176 - -100.00%
Div Payout % 46.44% 36.00% 40.27% 92.12% 48.29% 15.24% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 958,520 924,330 906,994 900,964 902,221 900,502 0 -100.00%
NOSH 239,630 239,463 240,582 240,899 241,513 241,266 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.05% 4.83% 3.47% 3.42% 3.22% 7.88% 11.80% -
ROE 5.38% 4.32% 2.63% 2.03% 1.69% 5.23% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 347.28 345.33 285.15 221.82 195.59 255.73 0.00 -100.00%
EPS 21.54 16.68 9.91 7.59 6.30 19.52 0.00 -100.00%
DPS 10.00 6.00 4.00 7.00 3.04 2.97 0.00 -100.00%
NAPS 4.00 3.86 3.77 3.74 3.7357 3.7324 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 240,899
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 231.54 230.08 190.87 148.68 131.43 171.67 126.36 -0.64%
EPS 14.36 11.11 6.63 5.08 4.23 13.10 14.91 0.03%
DPS 6.67 4.00 2.67 4.68 2.04 2.00 0.00 -100.00%
NAPS 2.6669 2.5718 2.5236 2.5068 2.5103 2.5055 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.48 1.20 0.97 0.85 0.73 0.95 0.00 -
P/RPS 0.43 0.35 0.34 0.38 0.37 0.37 0.00 -100.00%
P/EPS 6.87 7.19 9.79 11.20 11.59 4.87 0.00 -100.00%
EY 14.55 13.90 10.21 8.92 8.63 20.55 0.00 -100.00%
DY 6.76 5.00 4.12 8.24 4.16 3.13 0.00 -100.00%
P/NAPS 0.37 0.31 0.26 0.23 0.20 0.25 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 1.36 1.24 0.97 0.86 0.85 0.91 0.00 -
P/RPS 0.39 0.36 0.34 0.39 0.43 0.36 0.00 -100.00%
P/EPS 6.31 7.43 9.79 11.34 13.49 4.66 0.00 -100.00%
EY 15.84 13.45 10.21 8.82 7.41 21.45 0.00 -100.00%
DY 7.35 4.84 4.12 8.14 3.58 3.27 0.00 -100.00%
P/NAPS 0.34 0.32 0.26 0.23 0.23 0.24 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