[KESM] QoQ Annualized Quarter Result on 31-Jul-2001 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
27-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2001
Quarter
31-Jul-2001 [#4]
Profit Trend
QoQ- -21.33%
YoY- -66.32%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 44,266 42,884 45,644 50,169 53,041 57,578 61,136 -19.41%
PBT 936 734 1,296 4,164 5,490 7,650 9,328 -78.49%
Tax 3,096 2,342 -304 -669 -1,048 -1,732 -2,132 -
NP 4,032 3,076 992 3,495 4,442 5,918 7,196 -32.10%
-
NP to SH 4,032 3,076 992 3,495 4,442 5,918 7,196 -32.10%
-
Tax Rate -330.77% -319.07% 23.46% 16.07% 19.09% 22.64% 22.86% -
Total Cost 40,234 39,808 44,652 46,674 48,598 51,660 53,940 -17.79%
-
Net Worth 80,203 79,172 75,325 77,059 77,689 77,206 76,033 3.63%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 80,203 79,172 75,325 77,059 77,689 77,206 76,033 3.63%
NOSH 16,988 17,088 16,533 16,966 16,999 17,005 16,971 0.06%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 9.11% 7.17% 2.17% 6.97% 8.38% 10.28% 11.77% -
ROE 5.03% 3.89% 1.32% 4.54% 5.72% 7.67% 9.46% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 260.56 250.95 276.07 295.70 312.01 338.58 360.22 -19.46%
EPS 23.73 18.00 6.00 20.60 26.13 34.80 42.40 -32.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.721 4.633 4.556 4.542 4.57 4.54 4.48 3.56%
Adjusted Per Share Value based on latest NOSH - 16,300
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 102.91 99.70 106.11 116.63 123.31 133.86 142.13 -19.41%
EPS 9.37 7.15 2.31 8.13 10.33 13.76 16.73 -32.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8646 1.8406 1.7512 1.7915 1.8061 1.7949 1.7676 3.63%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 2.40 2.28 1.59 1.66 1.56 1.77 2.44 -
P/RPS 0.92 0.91 0.58 0.56 0.50 0.52 0.68 22.39%
P/EPS 10.11 12.67 26.50 8.06 5.97 5.09 5.75 45.82%
EY 9.89 7.89 3.77 12.41 16.75 19.66 17.38 -31.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.35 0.37 0.34 0.39 0.54 -3.74%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 31/05/02 21/03/02 28/11/01 27/09/01 25/05/01 20/03/01 22/11/00 -
Price 2.14 2.48 1.75 1.44 1.59 1.49 2.50 -
P/RPS 0.82 0.99 0.63 0.49 0.51 0.44 0.69 12.23%
P/EPS 9.02 13.78 29.17 6.99 6.08 4.28 5.90 32.81%
EY 11.09 7.26 3.43 14.31 16.44 23.36 16.96 -24.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.38 0.32 0.35 0.33 0.56 -13.60%

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