[KESM] QoQ Quarter Result on 30-Apr-2002 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
30-Apr-2002 [#3]
Profit Trend
QoQ- 15.19%
YoY- 298.39%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 27,019 17,573 13,763 11,758 10,031 11,411 10,388 88.80%
PBT 3,308 2,294 1,109 335 43 324 46 1615.89%
Tax -656 -424 991 1,151 1,247 -76 117 -
NP 2,652 1,870 2,100 1,486 1,290 248 163 538.82%
-
NP to SH 2,652 1,870 2,100 1,486 1,290 248 163 538.82%
-
Tax Rate 19.83% 18.48% -89.36% -343.58% -2,900.00% 23.46% -254.35% -
Total Cost 24,367 15,703 11,663 10,272 8,741 11,163 10,225 78.13%
-
Net Worth 84,600 68,194 82,702 80,636 78,639 75,325 74,034 9.27%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - 733 -
Div Payout % - - - - - - 450.00% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 84,600 68,194 82,702 80,636 78,639 75,325 74,034 9.27%
NOSH 42,300 17,048 17,073 17,080 16,973 16,533 16,300 88.51%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 9.82% 10.64% 15.26% 12.64% 12.86% 2.17% 1.57% -
ROE 3.13% 2.74% 2.54% 1.84% 1.64% 0.33% 0.22% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 63.87 103.08 80.61 68.84 59.10 69.02 63.73 0.14%
EPS 6.20 4.40 12.30 8.70 7.60 1.50 1.00 236.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 2.00 4.00 4.844 4.721 4.633 4.556 4.542 -42.03%
Adjusted Per Share Value based on latest NOSH - 17,080
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 62.81 40.85 32.00 27.33 23.32 26.53 24.15 88.79%
EPS 6.17 4.35 4.88 3.45 3.00 0.58 0.38 537.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.71 -
NAPS 1.9668 1.5854 1.9227 1.8746 1.8282 1.7512 1.7212 9.27%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 2.29 2.60 2.52 2.40 2.28 1.59 1.66 -
P/RPS 3.59 2.52 3.13 3.49 3.86 2.30 2.60 23.92%
P/EPS 36.53 23.70 20.49 27.59 30.00 106.00 166.00 -63.44%
EY 2.74 4.22 4.88 3.63 3.33 0.94 0.60 174.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.71 -
P/NAPS 1.15 0.65 0.52 0.51 0.49 0.35 0.37 112.53%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 24/03/03 28/11/02 26/09/02 31/05/02 21/03/02 28/11/01 27/09/01 -
Price 2.14 2.49 2.20 2.14 2.48 1.75 1.44 -
P/RPS 3.35 2.42 2.73 3.11 4.20 2.54 2.26 29.91%
P/EPS 34.13 22.70 17.89 24.60 32.63 116.67 144.00 -61.60%
EY 2.93 4.41 5.59 4.07 3.06 0.86 0.69 161.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.13 -
P/NAPS 1.07 0.62 0.45 0.45 0.54 0.38 0.32 123.11%

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