[KESM] QoQ Annualized Quarter Result on 30-Apr-2002 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
30-Apr-2002 [#3]
Profit Trend
QoQ- 31.08%
YoY- -9.24%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 89,184 70,292 46,963 44,266 42,884 45,644 50,169 46.59%
PBT 11,204 9,176 1,811 936 734 1,296 4,164 93.10%
Tax -2,160 -1,696 3,313 3,096 2,342 -304 -669 117.98%
NP 9,044 7,480 5,124 4,032 3,076 992 3,495 88.15%
-
NP to SH 9,044 7,480 5,124 4,032 3,076 992 3,495 88.15%
-
Tax Rate 19.28% 18.48% -182.94% -330.77% -319.07% 23.46% 16.07% -
Total Cost 80,140 62,812 41,839 40,234 39,808 44,652 46,674 43.24%
-
Net Worth 85,029 68,194 82,460 80,203 79,172 75,325 77,059 6.76%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 85,029 68,194 82,460 80,203 79,172 75,325 77,059 6.76%
NOSH 42,514 17,048 17,023 16,988 17,088 16,533 16,966 84.17%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 10.14% 10.64% 10.91% 9.11% 7.17% 2.17% 6.97% -
ROE 10.64% 10.97% 6.21% 5.03% 3.89% 1.32% 4.54% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 209.77 412.31 275.88 260.56 250.95 276.07 295.70 -20.40%
EPS 21.20 17.60 30.10 23.73 18.00 6.00 20.60 1.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 4.00 4.844 4.721 4.633 4.556 4.542 -42.03%
Adjusted Per Share Value based on latest NOSH - 17,080
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 207.33 163.41 109.18 102.91 99.70 106.11 116.63 46.59%
EPS 21.03 17.39 11.91 9.37 7.15 2.31 8.13 88.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9768 1.5854 1.917 1.8646 1.8406 1.7512 1.7915 6.76%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 2.29 2.60 2.52 2.40 2.28 1.59 1.66 -
P/RPS 1.09 0.63 0.91 0.92 0.91 0.58 0.56 55.70%
P/EPS 10.77 5.93 8.37 10.11 12.67 26.50 8.06 21.25%
EY 9.29 16.87 11.94 9.89 7.89 3.77 12.41 -17.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.65 0.52 0.51 0.49 0.35 0.37 112.53%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 24/03/03 28/11/02 26/09/02 31/05/02 21/03/02 28/11/01 27/09/01 -
Price 2.14 2.49 2.20 2.14 2.48 1.75 1.44 -
P/RPS 1.02 0.60 0.80 0.82 0.99 0.63 0.49 62.81%
P/EPS 10.06 5.68 7.31 9.02 13.78 29.17 6.99 27.38%
EY 9.94 17.62 13.68 11.09 7.26 3.43 14.31 -21.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.62 0.45 0.45 0.54 0.38 0.32 123.11%

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