[KESM] QoQ Cumulative Quarter Result on 30-Apr-2002 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
30-Apr-2002 [#3]
Profit Trend
QoQ- 96.62%
YoY- -9.24%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 44,592 17,573 46,963 33,200 21,442 11,411 50,169 -7.53%
PBT 5,602 2,294 1,811 702 367 324 4,164 21.80%
Tax -1,080 -424 3,313 2,322 1,171 -76 -669 37.49%
NP 4,522 1,870 5,124 3,024 1,538 248 3,495 18.68%
-
NP to SH 4,522 1,870 5,124 3,024 1,538 248 3,495 18.68%
-
Tax Rate 19.28% 18.48% -182.94% -330.77% -319.07% 23.46% 16.07% -
Total Cost 40,070 15,703 41,839 30,176 19,904 11,163 46,674 -9.64%
-
Net Worth 85,029 68,194 82,460 80,203 79,172 75,325 77,059 6.76%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 85,029 68,194 82,460 80,203 79,172 75,325 77,059 6.76%
NOSH 42,514 17,048 17,023 16,988 17,088 16,533 16,966 84.17%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 10.14% 10.64% 10.91% 9.11% 7.17% 2.17% 6.97% -
ROE 5.32% 2.74% 6.21% 3.77% 1.94% 0.33% 4.54% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 104.89 103.08 275.88 195.42 125.47 69.02 295.70 -49.79%
EPS 10.60 4.40 30.10 17.80 9.00 1.50 20.60 -35.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 4.00 4.844 4.721 4.633 4.556 4.542 -42.03%
Adjusted Per Share Value based on latest NOSH - 17,080
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 103.67 40.85 109.18 77.18 49.85 26.53 116.63 -7.53%
EPS 10.51 4.35 11.91 7.03 3.58 0.58 8.13 18.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9768 1.5854 1.917 1.8646 1.8406 1.7512 1.7915 6.76%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 2.29 2.60 2.52 2.40 2.28 1.59 1.66 -
P/RPS 2.18 2.52 0.91 1.23 1.82 2.30 0.56 146.85%
P/EPS 21.53 23.70 8.37 13.48 25.33 106.00 8.06 92.17%
EY 4.64 4.22 11.94 7.42 3.95 0.94 12.41 -48.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.65 0.52 0.51 0.49 0.35 0.37 112.53%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 24/03/03 28/11/02 26/09/02 31/05/02 21/03/02 28/11/01 27/09/01 -
Price 2.14 2.49 2.20 2.14 2.48 1.75 1.44 -
P/RPS 2.04 2.42 0.80 1.10 1.98 2.54 0.49 158.12%
P/EPS 20.12 22.70 7.31 12.02 27.56 116.67 6.99 101.95%
EY 4.97 4.41 13.68 8.32 3.63 0.86 14.31 -50.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.62 0.45 0.45 0.54 0.38 0.32 123.11%

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