[KSENG] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 31.2%
YoY- 67.56%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,024,524 789,459 832,177 826,951 686,024 534,361 472,372 13.76%
PBT 110,259 108,554 68,523 57,195 32,557 27,184 21,315 31.49%
Tax -29,109 -14,494 -18,170 -17,253 -8,720 -8,909 -6,100 29.73%
NP 81,150 94,060 50,353 39,942 23,837 18,275 15,215 32.16%
-
NP to SH 78,664 86,414 51,615 39,942 23,837 18,275 15,215 31.48%
-
Tax Rate 26.40% 13.35% 26.52% 30.17% 26.78% 32.77% 28.62% -
Total Cost 943,374 695,399 781,824 787,009 662,187 516,086 457,157 12.82%
-
Net Worth 1,070,740 1,024,728 958,520 924,330 906,994 900,964 902,221 2.89%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 27,541 25,139 23,968 14,377 9,598 16,834 7,347 24.62%
Div Payout % 35.01% 29.09% 46.44% 36.00% 40.27% 92.12% 48.29% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,070,740 1,024,728 958,520 924,330 906,994 900,964 902,221 2.89%
NOSH 239,539 239,422 239,630 239,463 240,582 240,899 241,513 -0.13%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.92% 11.91% 6.05% 4.83% 3.47% 3.42% 3.22% -
ROE 7.35% 8.43% 5.38% 4.32% 2.63% 2.03% 1.69% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 427.71 329.73 347.28 345.33 285.15 221.82 195.59 13.92%
EPS 32.84 36.09 21.54 16.68 9.91 7.59 6.30 31.66%
DPS 11.50 10.50 10.00 6.00 4.00 7.00 3.04 24.81%
NAPS 4.47 4.28 4.00 3.86 3.77 3.74 3.7357 3.03%
Adjusted Per Share Value based on latest NOSH - 239,463
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 283.43 218.40 230.22 228.77 189.78 147.83 130.68 13.76%
EPS 21.76 23.91 14.28 11.05 6.59 5.06 4.21 31.47%
DPS 7.62 6.95 6.63 3.98 2.66 4.66 2.03 24.65%
NAPS 2.9621 2.8348 2.6517 2.5571 2.5091 2.4925 2.4959 2.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.97 2.12 1.48 1.20 0.97 0.85 0.73 -
P/RPS 0.69 0.64 0.43 0.35 0.34 0.38 0.37 10.93%
P/EPS 9.04 5.87 6.87 7.19 9.79 11.20 11.59 -4.05%
EY 11.06 17.02 14.55 13.90 10.21 8.92 8.63 4.21%
DY 3.87 4.95 6.76 5.00 4.12 8.24 4.16 -1.19%
P/NAPS 0.66 0.50 0.37 0.31 0.26 0.23 0.20 22.00%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 23/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 3.12 2.25 1.36 1.24 0.97 0.86 0.85 -
P/RPS 0.73 0.68 0.39 0.36 0.34 0.39 0.43 9.21%
P/EPS 9.50 6.23 6.31 7.43 9.79 11.34 13.49 -5.67%
EY 10.53 16.04 15.84 13.45 10.21 8.82 7.41 6.02%
DY 3.69 4.67 7.35 4.84 4.12 8.14 3.58 0.50%
P/NAPS 0.70 0.53 0.34 0.32 0.26 0.23 0.23 20.37%

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