[KESM] QoQ Cumulative Quarter Result on 30-Apr-2004 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 78.2%
YoY- 15.95%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 90,967 47,634 151,941 105,021 65,708 32,315 104,720 -8.92%
PBT 11,074 5,900 18,739 12,758 7,195 3,606 13,767 -13.45%
Tax -3,552 -1,984 -5,813 -4,144 -2,361 -1,208 -3,661 -1.98%
NP 7,522 3,916 12,926 8,614 4,834 2,398 10,106 -17.79%
-
NP to SH 7,522 3,916 12,926 8,614 4,834 2,398 10,106 -17.79%
-
Tax Rate 32.08% 33.63% 31.02% 32.48% 32.81% 33.50% 26.59% -
Total Cost 83,445 43,718 139,015 96,407 60,874 29,917 94,614 -7.99%
-
Net Worth 113,684 110,243 107,716 98,568 94,541 92,922 89,269 17.40%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 747 - 754 - - - 736 0.98%
Div Payout % 9.94% - 5.83% - - - 7.29% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 113,684 110,243 107,716 98,568 94,541 92,922 89,269 17.40%
NOSH 42,738 42,565 43,086 42,855 42,778 42,821 42,108 0.99%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 8.27% 8.22% 8.51% 8.20% 7.36% 7.42% 9.65% -
ROE 6.62% 3.55% 12.00% 8.74% 5.11% 2.58% 11.32% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 212.84 111.91 352.64 245.06 153.60 75.46 248.69 -9.81%
EPS 17.60 9.20 30.00 20.10 11.30 5.60 24.00 -18.60%
DPS 1.75 0.00 1.75 0.00 0.00 0.00 1.75 0.00%
NAPS 2.66 2.59 2.50 2.30 2.21 2.17 2.12 16.25%
Adjusted Per Share Value based on latest NOSH - 42,954
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 211.48 110.74 353.23 244.15 152.76 75.13 243.45 -8.91%
EPS 17.49 9.10 30.05 20.03 11.24 5.57 23.49 -17.77%
DPS 1.74 0.00 1.75 0.00 0.00 0.00 1.71 1.16%
NAPS 2.6429 2.5629 2.5042 2.2915 2.1979 2.1603 2.0753 17.40%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 2.58 2.65 2.50 3.00 3.40 3.34 3.30 -
P/RPS 1.21 2.37 0.71 1.22 2.21 4.43 1.33 -6.08%
P/EPS 14.66 28.80 8.33 14.93 30.09 59.64 13.75 4.34%
EY 6.82 3.47 12.00 6.70 3.32 1.68 7.27 -4.15%
DY 0.68 0.00 0.70 0.00 0.00 0.00 0.53 17.98%
P/NAPS 0.97 1.02 1.00 1.30 1.54 1.54 1.56 -27.04%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 10/03/05 19/11/04 20/09/04 21/05/04 22/03/04 21/11/03 23/09/03 -
Price 2.48 2.55 2.70 2.95 3.32 3.20 3.12 -
P/RPS 1.17 2.28 0.77 1.20 2.16 4.24 1.25 -4.29%
P/EPS 14.09 27.72 9.00 14.68 29.38 57.14 13.00 5.48%
EY 7.10 3.61 11.11 6.81 3.40 1.75 7.69 -5.15%
DY 0.71 0.00 0.65 0.00 0.00 0.00 0.56 17.05%
P/NAPS 0.93 0.98 1.08 1.28 1.50 1.47 1.47 -26.20%

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