[KESM] QoQ Annualized Quarter Result on 31-Oct-2001 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Oct-2001 [#1]
Profit Trend
QoQ- -71.62%
YoY- -86.21%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 46,963 44,266 42,884 45,644 50,169 53,041 57,578 -12.73%
PBT 1,811 936 734 1,296 4,164 5,490 7,650 -61.83%
Tax 3,313 3,096 2,342 -304 -669 -1,048 -1,732 -
NP 5,124 4,032 3,076 992 3,495 4,442 5,918 -9.18%
-
NP to SH 5,124 4,032 3,076 992 3,495 4,442 5,918 -9.18%
-
Tax Rate -182.94% -330.77% -319.07% 23.46% 16.07% 19.09% 22.64% -
Total Cost 41,839 40,234 39,808 44,652 46,674 48,598 51,660 -13.14%
-
Net Worth 82,460 80,203 79,172 75,325 77,059 77,689 77,206 4.49%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 82,460 80,203 79,172 75,325 77,059 77,689 77,206 4.49%
NOSH 17,023 16,988 17,088 16,533 16,966 16,999 17,005 0.07%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 10.91% 9.11% 7.17% 2.17% 6.97% 8.38% 10.28% -
ROE 6.21% 5.03% 3.89% 1.32% 4.54% 5.72% 7.67% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 275.88 260.56 250.95 276.07 295.70 312.01 338.58 -12.79%
EPS 30.10 23.73 18.00 6.00 20.60 26.13 34.80 -9.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.844 4.721 4.633 4.556 4.542 4.57 4.54 4.42%
Adjusted Per Share Value based on latest NOSH - 16,533
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 109.18 102.91 99.70 106.11 116.63 123.31 133.86 -12.73%
EPS 11.91 9.37 7.15 2.31 8.13 10.33 13.76 -9.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.917 1.8646 1.8406 1.7512 1.7915 1.8061 1.7949 4.49%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 2.52 2.40 2.28 1.59 1.66 1.56 1.77 -
P/RPS 0.91 0.92 0.91 0.58 0.56 0.50 0.52 45.36%
P/EPS 8.37 10.11 12.67 26.50 8.06 5.97 5.09 39.44%
EY 11.94 9.89 7.89 3.77 12.41 16.75 19.66 -28.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.49 0.35 0.37 0.34 0.39 21.20%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 26/09/02 31/05/02 21/03/02 28/11/01 27/09/01 25/05/01 20/03/01 -
Price 2.20 2.14 2.48 1.75 1.44 1.59 1.49 -
P/RPS 0.80 0.82 0.99 0.63 0.49 0.51 0.44 49.13%
P/EPS 7.31 9.02 13.78 29.17 6.99 6.08 4.28 43.02%
EY 13.68 11.09 7.26 3.43 14.31 16.44 23.36 -30.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.54 0.38 0.32 0.35 0.33 23.03%

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