[KESM] QoQ Annualized Quarter Result on 30-Apr-2003 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 9.52%
YoY- 145.67%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 131,416 129,260 104,720 97,557 89,184 70,292 46,963 98.20%
PBT 14,390 14,424 13,767 12,798 11,204 9,176 1,811 296.69%
Tax -4,722 -4,832 -3,661 -2,893 -2,160 -1,696 3,313 -
NP 9,668 9,592 10,106 9,905 9,044 7,480 5,124 52.51%
-
NP to SH 9,668 9,592 10,106 9,905 9,044 7,480 5,124 52.51%
-
Tax Rate 32.81% 33.50% 26.59% 22.61% 19.28% 18.48% -182.94% -
Total Cost 121,748 119,668 94,614 87,652 80,140 62,812 41,839 103.42%
-
Net Worth 94,541 92,922 89,269 84,874 85,029 68,194 82,460 9.51%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - 736 - - - - -
Div Payout % - - 7.29% - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 94,541 92,922 89,269 84,874 85,029 68,194 82,460 9.51%
NOSH 42,778 42,821 42,108 42,437 42,514 17,048 17,023 84.52%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 7.36% 7.42% 9.65% 10.15% 10.14% 10.64% 10.91% -
ROE 10.23% 10.32% 11.32% 11.67% 10.64% 10.97% 6.21% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 307.20 301.86 248.69 229.89 209.77 412.31 275.88 7.41%
EPS 22.60 22.40 24.00 23.33 21.20 17.60 30.10 -17.34%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 2.12 2.00 2.00 4.00 4.844 -40.65%
Adjusted Per Share Value based on latest NOSH - 42,318
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 305.52 300.50 243.45 226.80 207.33 163.41 109.18 98.20%
EPS 22.48 22.30 23.49 23.03 21.03 17.39 11.91 52.55%
DPS 0.00 0.00 1.71 0.00 0.00 0.00 0.00 -
NAPS 2.1979 2.1603 2.0753 1.9732 1.9768 1.5854 1.917 9.51%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 3.40 3.34 3.30 2.10 2.29 2.60 2.52 -
P/RPS 1.11 1.11 1.33 0.91 1.09 0.63 0.91 14.12%
P/EPS 15.04 14.91 13.75 9.00 10.77 5.93 8.37 47.64%
EY 6.65 6.71 7.27 11.11 9.29 16.87 11.94 -32.23%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.54 1.56 1.05 1.15 0.65 0.52 105.81%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 22/03/04 21/11/03 23/09/03 29/05/03 24/03/03 28/11/02 26/09/02 -
Price 3.32 3.20 3.12 2.45 2.14 2.49 2.20 -
P/RPS 1.08 1.06 1.25 1.07 1.02 0.60 0.80 22.08%
P/EPS 14.69 14.29 13.00 10.50 10.06 5.68 7.31 59.04%
EY 6.81 7.00 7.69 9.53 9.94 17.62 13.68 -37.10%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.47 1.47 1.23 1.07 0.62 0.45 122.65%

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