[KESM] QoQ Cumulative Quarter Result on 31-Jul-2004 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
20-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 50.06%
YoY- 27.9%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 134,891 90,967 47,634 151,941 105,021 65,708 32,315 159.47%
PBT 15,562 11,074 5,900 18,739 12,758 7,195 3,606 165.30%
Tax -5,033 -3,552 -1,984 -5,813 -4,144 -2,361 -1,208 159.14%
NP 10,529 7,522 3,916 12,926 8,614 4,834 2,398 168.38%
-
NP to SH 10,529 7,522 3,916 12,926 8,614 4,834 2,398 168.38%
-
Tax Rate 32.34% 32.08% 33.63% 31.02% 32.48% 32.81% 33.50% -
Total Cost 124,362 83,445 43,718 139,015 96,407 60,874 29,917 158.75%
-
Net Worth 117,323 113,684 110,243 107,716 98,568 94,541 92,922 16.83%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 747 - 754 - - - -
Div Payout % - 9.94% - 5.83% - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 117,323 113,684 110,243 107,716 98,568 94,541 92,922 16.83%
NOSH 42,975 42,738 42,565 43,086 42,855 42,778 42,821 0.23%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 7.81% 8.27% 8.22% 8.51% 8.20% 7.36% 7.42% -
ROE 8.97% 6.62% 3.55% 12.00% 8.74% 5.11% 2.58% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 313.88 212.84 111.91 352.64 245.06 153.60 75.46 158.86%
EPS 24.50 17.60 9.20 30.00 20.10 11.30 5.60 167.73%
DPS 0.00 1.75 0.00 1.75 0.00 0.00 0.00 -
NAPS 2.73 2.66 2.59 2.50 2.30 2.21 2.17 16.55%
Adjusted Per Share Value based on latest NOSH - 43,120
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 313.59 211.48 110.74 353.23 244.15 152.76 75.13 159.46%
EPS 24.48 17.49 9.10 30.05 20.03 11.24 5.57 168.55%
DPS 0.00 1.74 0.00 1.75 0.00 0.00 0.00 -
NAPS 2.7275 2.6429 2.5629 2.5042 2.2915 2.1979 2.1603 16.83%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.51 2.58 2.65 2.50 3.00 3.40 3.34 -
P/RPS 0.80 1.21 2.37 0.71 1.22 2.21 4.43 -68.08%
P/EPS 10.24 14.66 28.80 8.33 14.93 30.09 59.64 -69.14%
EY 9.76 6.82 3.47 12.00 6.70 3.32 1.68 223.51%
DY 0.00 0.68 0.00 0.70 0.00 0.00 0.00 -
P/NAPS 0.92 0.97 1.02 1.00 1.30 1.54 1.54 -29.08%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 26/05/05 10/03/05 19/11/04 20/09/04 21/05/04 22/03/04 21/11/03 -
Price 2.40 2.48 2.55 2.70 2.95 3.32 3.20 -
P/RPS 0.76 1.17 2.28 0.77 1.20 2.16 4.24 -68.24%
P/EPS 9.80 14.09 27.72 9.00 14.68 29.38 57.14 -69.16%
EY 10.21 7.10 3.61 11.11 6.81 3.40 1.75 224.43%
DY 0.00 0.71 0.00 0.65 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.98 1.08 1.28 1.50 1.47 -28.99%

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