[KSENG] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -7.53%
YoY- 80.45%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 796,149 851,458 719,774 605,874 497,692 504,864 560,674 6.01%
PBT 113,161 53,315 46,380 32,055 19,016 23,821 82,242 5.46%
Tax -14,680 -16,140 -11,876 -9,982 -6,784 -6,133 -3,492 27.02%
NP 98,481 37,175 34,504 22,073 12,232 17,688 78,750 3.79%
-
NP to SH 93,562 37,175 34,504 22,073 12,232 16,133 78,750 2.91%
-
Tax Rate 12.97% 30.27% 25.61% 31.14% 35.68% 25.75% 4.25% -
Total Cost 697,668 814,283 685,270 583,801 485,460 487,176 481,924 6.35%
-
Net Worth 1,019,128 942,057 918,239 908,270 903,077 897,000 898,138 2.12%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 23,968 14,377 9,598 7,249 16,836 7,273 - -
Div Payout % 25.62% 38.67% 27.82% 32.84% 137.64% 45.09% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,019,128 942,057 918,239 908,270 903,077 897,000 898,138 2.12%
NOSH 239,794 239,709 239,749 239,649 240,904 241,395 241,111 -0.09%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.37% 4.37% 4.79% 3.64% 2.46% 3.50% 14.05% -
ROE 9.18% 3.95% 3.76% 2.43% 1.35% 1.80% 8.77% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 332.01 355.20 300.22 252.82 206.59 209.14 232.54 6.11%
EPS 39.02 15.51 14.39 9.21 5.08 6.68 32.66 3.00%
DPS 10.00 6.00 4.00 3.00 7.00 3.04 0.00 -
NAPS 4.25 3.93 3.83 3.79 3.7487 3.7159 3.725 2.22%
Adjusted Per Share Value based on latest NOSH - 239,649
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 221.51 236.90 200.26 168.57 138.47 140.47 156.00 6.01%
EPS 26.03 10.34 9.60 6.14 3.40 4.49 21.91 2.91%
DPS 6.67 4.00 2.67 2.02 4.68 2.02 0.00 -
NAPS 2.8355 2.6211 2.5548 2.5271 2.5127 2.4957 2.4989 2.12%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.00 1.21 1.17 0.80 0.86 0.85 1.50 -
P/RPS 0.60 0.34 0.39 0.32 0.42 0.41 0.65 -1.32%
P/EPS 5.13 7.80 8.13 8.69 16.94 12.72 4.59 1.87%
EY 19.51 12.82 12.30 11.51 5.90 7.86 21.77 -1.80%
DY 5.00 4.96 3.42 3.75 8.14 3.58 0.00 -
P/NAPS 0.47 0.31 0.31 0.21 0.23 0.23 0.40 2.72%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 15/06/06 30/05/05 28/05/04 30/05/03 31/05/02 29/05/01 - -
Price 2.04 1.31 1.07 0.87 0.89 0.91 0.00 -
P/RPS 0.61 0.37 0.36 0.34 0.43 0.44 0.00 -
P/EPS 5.23 8.45 7.43 9.45 17.53 13.62 0.00 -
EY 19.13 11.84 13.45 10.59 5.71 7.34 0.00 -
DY 4.90 4.58 3.74 3.45 7.87 3.34 0.00 -
P/NAPS 0.48 0.33 0.28 0.23 0.24 0.24 0.00 -

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