[KSENG] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 24.13%
YoY- 23.95%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 819,854 803,987 885,222 677,105 574,397 477,484 533,729 7.41%
PBT 79,992 116,828 51,726 39,587 34,600 15,806 24,965 21.40%
Tax -21,342 -15,941 -15,149 -9,999 -10,729 -7,066 -6,145 23.04%
NP 58,650 100,887 36,577 29,588 23,871 8,740 18,820 20.84%
-
NP to SH 54,400 97,132 36,577 29,588 23,871 8,740 17,265 21.06%
-
Tax Rate 26.68% 13.64% 29.29% 25.26% 31.01% 44.70% 24.61% -
Total Cost 761,204 703,100 848,645 647,517 550,526 468,744 514,909 6.72%
-
Net Worth 1,039,047 1,121,111 719,139 912,525 720,434 893,675 896,429 2.49%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 25,139 23,968 14,377 9,598 7,249 16,836 7,273 22.95%
Div Payout % 46.21% 24.68% 39.31% 32.44% 30.37% 192.64% 42.13% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,039,047 1,121,111 719,139 912,525 720,434 893,675 896,429 2.49%
NOSH 239,411 239,553 239,713 240,138 240,144 239,636 241,742 -0.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.15% 12.55% 4.13% 4.37% 4.16% 1.83% 3.53% -
ROE 5.24% 8.66% 5.09% 3.24% 3.31% 0.98% 1.93% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 342.45 335.62 369.28 281.96 239.19 199.25 220.78 7.58%
EPS 22.72 40.55 15.26 12.32 9.94 3.65 7.14 21.26%
DPS 10.50 10.00 6.00 4.00 3.00 7.00 3.04 22.93%
NAPS 4.34 4.68 3.00 3.80 3.00 3.7293 3.7082 2.65%
Adjusted Per Share Value based on latest NOSH - 240,138
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 226.81 222.42 244.89 187.32 158.90 132.09 147.65 7.41%
EPS 15.05 26.87 10.12 8.19 6.60 2.42 4.78 21.05%
DPS 6.95 6.63 3.98 2.66 2.01 4.66 2.01 22.95%
NAPS 2.8744 3.1015 1.9894 2.5244 1.993 2.4723 2.4799 2.48%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.25 1.43 1.23 0.96 0.83 0.85 0.89 -
P/RPS 0.66 0.43 0.33 0.34 0.35 0.43 0.40 8.70%
P/EPS 9.90 3.53 8.06 7.79 8.35 23.31 12.46 -3.75%
EY 10.10 28.35 12.41 12.83 11.98 4.29 8.02 3.91%
DY 4.67 6.99 4.88 4.17 3.61 8.24 3.42 5.32%
P/NAPS 0.52 0.31 0.41 0.25 0.28 0.23 0.24 13.74%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 26/02/04 28/02/03 26/02/02 29/03/01 -
Price 3.04 1.89 1.26 1.08 0.79 0.83 0.85 -
P/RPS 0.89 0.56 0.34 0.38 0.33 0.42 0.38 15.23%
P/EPS 13.38 4.66 8.26 8.77 7.95 22.76 11.90 1.97%
EY 7.47 21.45 12.11 11.41 12.58 4.39 8.40 -1.93%
DY 3.45 5.29 4.76 3.70 3.80 8.43 3.58 -0.61%
P/NAPS 0.70 0.40 0.42 0.28 0.26 0.22 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