[KESM] QoQ Cumulative Quarter Result on 31-Jul-2003 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 36.03%
YoY- 97.23%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 105,021 65,708 32,315 104,720 73,168 44,592 17,573 229.68%
PBT 12,758 7,195 3,606 13,767 9,599 5,602 2,294 214.22%
Tax -4,144 -2,361 -1,208 -3,661 -2,170 -1,080 -424 357.76%
NP 8,614 4,834 2,398 10,106 7,429 4,522 1,870 177.10%
-
NP to SH 8,614 4,834 2,398 10,106 7,429 4,522 1,870 177.10%
-
Tax Rate 32.48% 32.81% 33.50% 26.59% 22.61% 19.28% 18.48% -
Total Cost 96,407 60,874 29,917 94,614 65,739 40,070 15,703 235.65%
-
Net Worth 98,568 94,541 92,922 89,269 84,874 85,029 68,194 27.86%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - 736 - - - -
Div Payout % - - - 7.29% - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 98,568 94,541 92,922 89,269 84,874 85,029 68,194 27.86%
NOSH 42,855 42,778 42,821 42,108 42,437 42,514 17,048 84.98%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 8.20% 7.36% 7.42% 9.65% 10.15% 10.14% 10.64% -
ROE 8.74% 5.11% 2.58% 11.32% 8.75% 5.32% 2.74% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 245.06 153.60 75.46 248.69 172.42 104.89 103.08 78.22%
EPS 20.10 11.30 5.60 24.00 17.50 10.60 4.40 175.56%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 2.30 2.21 2.17 2.12 2.00 2.00 4.00 -30.87%
Adjusted Per Share Value based on latest NOSH - 43,128
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 244.15 152.76 75.13 243.45 170.10 103.67 40.85 229.69%
EPS 20.03 11.24 5.57 23.49 17.27 10.51 4.35 177.03%
DPS 0.00 0.00 0.00 1.71 0.00 0.00 0.00 -
NAPS 2.2915 2.1979 2.1603 2.0753 1.9732 1.9768 1.5854 27.86%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 3.00 3.40 3.34 3.30 2.10 2.29 2.60 -
P/RPS 1.22 2.21 4.43 1.33 1.22 2.18 2.52 -38.37%
P/EPS 14.93 30.09 59.64 13.75 12.00 21.53 23.70 -26.53%
EY 6.70 3.32 1.68 7.27 8.34 4.64 4.22 36.13%
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 1.30 1.54 1.54 1.56 1.05 1.15 0.65 58.80%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 21/05/04 22/03/04 21/11/03 23/09/03 29/05/03 24/03/03 28/11/02 -
Price 2.95 3.32 3.20 3.12 2.45 2.14 2.49 -
P/RPS 1.20 2.16 4.24 1.25 1.42 2.04 2.42 -37.37%
P/EPS 14.68 29.38 57.14 13.00 14.00 20.12 22.70 -25.23%
EY 6.81 3.40 1.75 7.69 7.15 4.97 4.41 33.63%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 1.28 1.50 1.47 1.47 1.23 1.07 0.62 62.20%

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