[KSENG] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.26%
YoY- 30.44%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 789,459 832,177 826,951 686,024 534,361 472,372 616,985 4.19%
PBT 108,554 68,523 57,195 32,557 27,184 21,315 53,954 12.35%
Tax -14,494 -18,170 -17,253 -8,720 -8,909 -6,100 -5,308 18.21%
NP 94,060 50,353 39,942 23,837 18,275 15,215 48,646 11.61%
-
NP to SH 86,414 51,615 39,942 23,837 18,275 15,215 47,091 10.64%
-
Tax Rate 13.35% 26.52% 30.17% 26.78% 32.77% 28.62% 9.84% -
Total Cost 695,399 781,824 787,009 662,187 516,086 457,157 568,339 3.41%
-
Net Worth 1,024,728 958,520 924,330 906,994 900,964 902,221 900,502 2.17%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 25,139 23,968 14,377 9,598 16,834 7,347 7,176 23.22%
Div Payout % 29.09% 46.44% 36.00% 40.27% 92.12% 48.29% 15.24% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,024,728 958,520 924,330 906,994 900,964 902,221 900,502 2.17%
NOSH 239,422 239,630 239,463 240,582 240,899 241,513 241,266 -0.12%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.91% 6.05% 4.83% 3.47% 3.42% 3.22% 7.88% -
ROE 8.43% 5.38% 4.32% 2.63% 2.03% 1.69% 5.23% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 329.73 347.28 345.33 285.15 221.82 195.59 255.73 4.32%
EPS 36.09 21.54 16.68 9.91 7.59 6.30 19.52 10.78%
DPS 10.50 10.00 6.00 4.00 7.00 3.04 2.97 23.41%
NAPS 4.28 4.00 3.86 3.77 3.74 3.7357 3.7324 2.30%
Adjusted Per Share Value based on latest NOSH - 240,582
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 219.65 231.54 230.08 190.87 148.68 131.43 171.67 4.19%
EPS 24.04 14.36 11.11 6.63 5.08 4.23 13.10 10.64%
DPS 6.99 6.67 4.00 2.67 4.68 2.04 2.00 23.17%
NAPS 2.8511 2.6669 2.5718 2.5236 2.5068 2.5103 2.5055 2.17%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.12 1.48 1.20 0.97 0.85 0.73 0.95 -
P/RPS 0.64 0.43 0.35 0.34 0.38 0.37 0.37 9.55%
P/EPS 5.87 6.87 7.19 9.79 11.20 11.59 4.87 3.16%
EY 17.02 14.55 13.90 10.21 8.92 8.63 20.55 -3.09%
DY 4.95 6.76 5.00 4.12 8.24 4.16 3.13 7.93%
P/NAPS 0.50 0.37 0.31 0.26 0.23 0.20 0.25 12.24%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 2.25 1.36 1.24 0.97 0.86 0.85 0.91 -
P/RPS 0.68 0.39 0.36 0.34 0.39 0.43 0.36 11.17%
P/EPS 6.23 6.31 7.43 9.79 11.34 13.49 4.66 4.95%
EY 16.04 15.84 13.45 10.21 8.82 7.41 21.45 -4.72%
DY 4.67 7.35 4.84 4.12 8.14 3.58 3.27 6.11%
P/NAPS 0.53 0.34 0.32 0.26 0.23 0.23 0.24 14.10%

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