[KESM] QoQ Annualized Quarter Result on 31-Jul-2003 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 2.03%
YoY- 97.23%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 140,028 131,416 129,260 104,720 97,557 89,184 70,292 58.38%
PBT 17,010 14,390 14,424 13,767 12,798 11,204 9,176 50.96%
Tax -5,525 -4,722 -4,832 -3,661 -2,893 -2,160 -1,696 119.91%
NP 11,485 9,668 9,592 10,106 9,905 9,044 7,480 33.12%
-
NP to SH 11,485 9,668 9,592 10,106 9,905 9,044 7,480 33.12%
-
Tax Rate 32.48% 32.81% 33.50% 26.59% 22.61% 19.28% 18.48% -
Total Cost 128,542 121,748 119,668 94,614 87,652 80,140 62,812 61.25%
-
Net Worth 98,568 94,541 92,922 89,269 84,874 85,029 68,194 27.86%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - 736 - - - -
Div Payout % - - - 7.29% - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 98,568 94,541 92,922 89,269 84,874 85,029 68,194 27.86%
NOSH 42,855 42,778 42,821 42,108 42,437 42,514 17,048 84.98%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 8.20% 7.36% 7.42% 9.65% 10.15% 10.14% 10.64% -
ROE 11.65% 10.23% 10.32% 11.32% 11.67% 10.64% 10.97% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 326.74 307.20 301.86 248.69 229.89 209.77 412.31 -14.37%
EPS 26.80 22.60 22.40 24.00 23.33 21.20 17.60 32.39%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 2.30 2.21 2.17 2.12 2.00 2.00 4.00 -30.87%
Adjusted Per Share Value based on latest NOSH - 43,128
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 325.54 305.52 300.50 243.45 226.80 207.33 163.41 58.39%
EPS 26.70 22.48 22.30 23.49 23.03 21.03 17.39 33.12%
DPS 0.00 0.00 0.00 1.71 0.00 0.00 0.00 -
NAPS 2.2915 2.1979 2.1603 2.0753 1.9732 1.9768 1.5854 27.86%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 3.00 3.40 3.34 3.30 2.10 2.29 2.60 -
P/RPS 0.92 1.11 1.11 1.33 0.91 1.09 0.63 28.74%
P/EPS 11.19 15.04 14.91 13.75 9.00 10.77 5.93 52.76%
EY 8.93 6.65 6.71 7.27 11.11 9.29 16.87 -34.58%
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 1.30 1.54 1.54 1.56 1.05 1.15 0.65 58.80%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 21/05/04 22/03/04 21/11/03 23/09/03 29/05/03 24/03/03 28/11/02 -
Price 2.95 3.32 3.20 3.12 2.45 2.14 2.49 -
P/RPS 0.90 1.08 1.06 1.25 1.07 1.02 0.60 31.06%
P/EPS 11.01 14.69 14.29 13.00 10.50 10.06 5.68 55.52%
EY 9.08 6.81 7.00 7.69 9.53 9.94 17.62 -35.74%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 1.28 1.50 1.47 1.47 1.23 1.07 0.62 62.20%

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