[KESM] QoQ Cumulative Quarter Result on 31-Jan-2004 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
22-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 101.58%
YoY- 6.9%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 47,634 151,941 105,021 65,708 32,315 104,720 73,168 -24.78%
PBT 5,900 18,739 12,758 7,195 3,606 13,767 9,599 -27.60%
Tax -1,984 -5,813 -4,144 -2,361 -1,208 -3,661 -2,170 -5.77%
NP 3,916 12,926 8,614 4,834 2,398 10,106 7,429 -34.61%
-
NP to SH 3,916 12,926 8,614 4,834 2,398 10,106 7,429 -34.61%
-
Tax Rate 33.63% 31.02% 32.48% 32.81% 33.50% 26.59% 22.61% -
Total Cost 43,718 139,015 96,407 60,874 29,917 94,614 65,739 -23.71%
-
Net Worth 110,243 107,716 98,568 94,541 92,922 89,269 84,874 18.95%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - 754 - - - 736 - -
Div Payout % - 5.83% - - - 7.29% - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 110,243 107,716 98,568 94,541 92,922 89,269 84,874 18.95%
NOSH 42,565 43,086 42,855 42,778 42,821 42,108 42,437 0.20%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 8.22% 8.51% 8.20% 7.36% 7.42% 9.65% 10.15% -
ROE 3.55% 12.00% 8.74% 5.11% 2.58% 11.32% 8.75% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 111.91 352.64 245.06 153.60 75.46 248.69 172.42 -24.93%
EPS 9.20 30.00 20.10 11.30 5.60 24.00 17.50 -34.73%
DPS 0.00 1.75 0.00 0.00 0.00 1.75 0.00 -
NAPS 2.59 2.50 2.30 2.21 2.17 2.12 2.00 18.71%
Adjusted Per Share Value based on latest NOSH - 42,736
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 110.74 353.23 244.15 152.76 75.13 243.45 170.10 -24.78%
EPS 9.10 30.05 20.03 11.24 5.57 23.49 17.27 -34.63%
DPS 0.00 1.75 0.00 0.00 0.00 1.71 0.00 -
NAPS 2.5629 2.5042 2.2915 2.1979 2.1603 2.0753 1.9732 18.94%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 2.65 2.50 3.00 3.40 3.34 3.30 2.10 -
P/RPS 2.37 0.71 1.22 2.21 4.43 1.33 1.22 55.37%
P/EPS 28.80 8.33 14.93 30.09 59.64 13.75 12.00 78.78%
EY 3.47 12.00 6.70 3.32 1.68 7.27 8.34 -44.11%
DY 0.00 0.70 0.00 0.00 0.00 0.53 0.00 -
P/NAPS 1.02 1.00 1.30 1.54 1.54 1.56 1.05 -1.90%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 19/11/04 20/09/04 21/05/04 22/03/04 21/11/03 23/09/03 29/05/03 -
Price 2.55 2.70 2.95 3.32 3.20 3.12 2.45 -
P/RPS 2.28 0.77 1.20 2.16 4.24 1.25 1.42 36.92%
P/EPS 27.72 9.00 14.68 29.38 57.14 13.00 14.00 57.35%
EY 3.61 11.11 6.81 3.40 1.75 7.69 7.15 -36.46%
DY 0.00 0.65 0.00 0.00 0.00 0.56 0.00 -
P/NAPS 0.98 1.08 1.28 1.50 1.47 1.47 1.23 -13.99%

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