[KESM] QoQ Annualized Quarter Result on 31-Jul-2002 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ- 27.08%
YoY- 46.61%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 97,557 89,184 70,292 46,963 44,266 42,884 45,644 66.15%
PBT 12,798 11,204 9,176 1,811 936 734 1,296 362.21%
Tax -2,893 -2,160 -1,696 3,313 3,096 2,342 -304 350.92%
NP 9,905 9,044 7,480 5,124 4,032 3,076 992 365.64%
-
NP to SH 9,905 9,044 7,480 5,124 4,032 3,076 992 365.64%
-
Tax Rate 22.61% 19.28% 18.48% -182.94% -330.77% -319.07% 23.46% -
Total Cost 87,652 80,140 62,812 41,839 40,234 39,808 44,652 56.97%
-
Net Worth 84,874 85,029 68,194 82,460 80,203 79,172 75,325 8.30%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 84,874 85,029 68,194 82,460 80,203 79,172 75,325 8.30%
NOSH 42,437 42,514 17,048 17,023 16,988 17,088 16,533 87.79%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 10.15% 10.14% 10.64% 10.91% 9.11% 7.17% 2.17% -
ROE 11.67% 10.64% 10.97% 6.21% 5.03% 3.89% 1.32% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 229.89 209.77 412.31 275.88 260.56 250.95 276.07 -11.51%
EPS 23.33 21.20 17.60 30.10 23.73 18.00 6.00 147.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 4.00 4.844 4.721 4.633 4.556 -42.32%
Adjusted Per Share Value based on latest NOSH - 17,073
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 226.80 207.33 163.41 109.18 102.91 99.70 106.11 66.16%
EPS 23.03 21.03 17.39 11.91 9.37 7.15 2.31 365.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9732 1.9768 1.5854 1.917 1.8646 1.8406 1.7512 8.30%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 2.10 2.29 2.60 2.52 2.40 2.28 1.59 -
P/RPS 0.91 1.09 0.63 0.91 0.92 0.91 0.58 35.13%
P/EPS 9.00 10.77 5.93 8.37 10.11 12.67 26.50 -51.41%
EY 11.11 9.29 16.87 11.94 9.89 7.89 3.77 105.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.15 0.65 0.52 0.51 0.49 0.35 108.42%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 29/05/03 24/03/03 28/11/02 26/09/02 31/05/02 21/03/02 28/11/01 -
Price 2.45 2.14 2.49 2.20 2.14 2.48 1.75 -
P/RPS 1.07 1.02 0.60 0.80 0.82 0.99 0.63 42.48%
P/EPS 10.50 10.06 5.68 7.31 9.02 13.78 29.17 -49.49%
EY 9.53 9.94 17.62 13.68 11.09 7.26 3.43 98.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.07 0.62 0.45 0.45 0.54 0.38 119.28%

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