[KESM] QoQ Cumulative Quarter Result on 30-Apr-2003 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 64.29%
YoY- 145.67%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 65,708 32,315 104,720 73,168 44,592 17,573 46,963 25.01%
PBT 7,195 3,606 13,767 9,599 5,602 2,294 1,811 150.21%
Tax -2,361 -1,208 -3,661 -2,170 -1,080 -424 3,313 -
NP 4,834 2,398 10,106 7,429 4,522 1,870 5,124 -3.79%
-
NP to SH 4,834 2,398 10,106 7,429 4,522 1,870 5,124 -3.79%
-
Tax Rate 32.81% 33.50% 26.59% 22.61% 19.28% 18.48% -182.94% -
Total Cost 60,874 29,917 94,614 65,739 40,070 15,703 41,839 28.31%
-
Net Worth 94,541 92,922 89,269 84,874 85,029 68,194 82,460 9.51%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - 736 - - - - -
Div Payout % - - 7.29% - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 94,541 92,922 89,269 84,874 85,029 68,194 82,460 9.51%
NOSH 42,778 42,821 42,108 42,437 42,514 17,048 17,023 84.52%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 7.36% 7.42% 9.65% 10.15% 10.14% 10.64% 10.91% -
ROE 5.11% 2.58% 11.32% 8.75% 5.32% 2.74% 6.21% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 153.60 75.46 248.69 172.42 104.89 103.08 275.88 -32.24%
EPS 11.30 5.60 24.00 17.50 10.60 4.40 30.10 -47.86%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 2.12 2.00 2.00 4.00 4.844 -40.65%
Adjusted Per Share Value based on latest NOSH - 42,318
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 152.76 75.13 243.45 170.10 103.67 40.85 109.18 25.01%
EPS 11.24 5.57 23.49 17.27 10.51 4.35 11.91 -3.77%
DPS 0.00 0.00 1.71 0.00 0.00 0.00 0.00 -
NAPS 2.1979 2.1603 2.0753 1.9732 1.9768 1.5854 1.917 9.51%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 3.40 3.34 3.30 2.10 2.29 2.60 2.52 -
P/RPS 2.21 4.43 1.33 1.22 2.18 2.52 0.91 80.38%
P/EPS 30.09 59.64 13.75 12.00 21.53 23.70 8.37 134.12%
EY 3.32 1.68 7.27 8.34 4.64 4.22 11.94 -57.29%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.54 1.56 1.05 1.15 0.65 0.52 105.81%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 22/03/04 21/11/03 23/09/03 29/05/03 24/03/03 28/11/02 26/09/02 -
Price 3.32 3.20 3.12 2.45 2.14 2.49 2.20 -
P/RPS 2.16 4.24 1.25 1.42 2.04 2.42 0.80 93.54%
P/EPS 29.38 57.14 13.00 14.00 20.12 22.70 7.31 152.14%
EY 3.40 1.75 7.69 7.15 4.97 4.41 13.68 -60.36%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.47 1.47 1.23 1.07 0.62 0.45 122.65%

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