[KESM] QoQ Cumulative Quarter Result on 31-Oct-2002 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -63.51%
YoY- 654.03%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 104,720 73,168 44,592 17,573 46,963 33,200 21,442 188.69%
PBT 13,767 9,599 5,602 2,294 1,811 702 367 1028.05%
Tax -3,661 -2,170 -1,080 -424 3,313 2,322 1,171 -
NP 10,106 7,429 4,522 1,870 5,124 3,024 1,538 252.02%
-
NP to SH 10,106 7,429 4,522 1,870 5,124 3,024 1,538 252.02%
-
Tax Rate 26.59% 22.61% 19.28% 18.48% -182.94% -330.77% -319.07% -
Total Cost 94,614 65,739 40,070 15,703 41,839 30,176 19,904 183.51%
-
Net Worth 89,269 84,874 85,029 68,194 82,460 80,203 79,172 8.35%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 736 - - - - - - -
Div Payout % 7.29% - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 89,269 84,874 85,029 68,194 82,460 80,203 79,172 8.35%
NOSH 42,108 42,437 42,514 17,048 17,023 16,988 17,088 82.73%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 9.65% 10.15% 10.14% 10.64% 10.91% 9.11% 7.17% -
ROE 11.32% 8.75% 5.32% 2.74% 6.21% 3.77% 1.94% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 248.69 172.42 104.89 103.08 275.88 195.42 125.47 57.98%
EPS 24.00 17.50 10.60 4.40 30.10 17.80 9.00 92.64%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.00 2.00 4.00 4.844 4.721 4.633 -40.70%
Adjusted Per Share Value based on latest NOSH - 17,048
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 243.45 170.10 103.67 40.85 109.18 77.18 49.85 188.68%
EPS 23.49 17.27 10.51 4.35 11.91 7.03 3.58 251.69%
DPS 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0753 1.9732 1.9768 1.5854 1.917 1.8646 1.8406 8.35%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 3.30 2.10 2.29 2.60 2.52 2.40 2.28 -
P/RPS 1.33 1.22 2.18 2.52 0.91 1.23 1.82 -18.91%
P/EPS 13.75 12.00 21.53 23.70 8.37 13.48 25.33 -33.52%
EY 7.27 8.34 4.64 4.22 11.94 7.42 3.95 50.35%
DY 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.05 1.15 0.65 0.52 0.51 0.49 116.87%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 23/09/03 29/05/03 24/03/03 28/11/02 26/09/02 31/05/02 21/03/02 -
Price 3.12 2.45 2.14 2.49 2.20 2.14 2.48 -
P/RPS 1.25 1.42 2.04 2.42 0.80 1.10 1.98 -26.47%
P/EPS 13.00 14.00 20.12 22.70 7.31 12.02 27.56 -39.48%
EY 7.69 7.15 4.97 4.41 13.68 8.32 3.63 65.17%
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.23 1.07 0.62 0.45 0.45 0.54 95.31%

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