[KESM] QoQ Quarter Result on 31-Jan-2002 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jan-2002 [#2]
Profit Trend
QoQ- 420.16%
YoY- 11.21%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 17,573 13,763 11,758 10,031 11,411 10,388 10,992 36.60%
PBT 2,294 1,109 335 43 324 46 293 292.81%
Tax -424 991 1,151 1,247 -76 117 80 -
NP 1,870 2,100 1,486 1,290 248 163 373 192.06%
-
NP to SH 1,870 2,100 1,486 1,290 248 163 373 192.06%
-
Tax Rate 18.48% -89.36% -343.58% -2,900.00% 23.46% -254.35% -27.30% -
Total Cost 15,703 11,663 10,272 8,741 11,163 10,225 10,619 29.70%
-
Net Worth 68,194 82,702 80,636 78,639 75,325 74,034 77,482 -8.13%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - - - 733 - -
Div Payout % - - - - - 450.00% - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 68,194 82,702 80,636 78,639 75,325 74,034 77,482 -8.13%
NOSH 17,048 17,073 17,080 16,973 16,533 16,300 16,954 0.36%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 10.64% 15.26% 12.64% 12.86% 2.17% 1.57% 3.39% -
ROE 2.74% 2.54% 1.84% 1.64% 0.33% 0.22% 0.48% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 103.08 80.61 68.84 59.10 69.02 63.73 64.83 36.11%
EPS 4.40 12.30 8.70 7.60 1.50 1.00 2.20 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 4.00 4.844 4.721 4.633 4.556 4.542 4.57 -8.47%
Adjusted Per Share Value based on latest NOSH - 16,973
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 40.85 32.00 27.33 23.32 26.53 24.15 25.55 36.61%
EPS 4.35 4.88 3.45 3.00 0.58 0.38 0.87 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 1.71 0.00 -
NAPS 1.5854 1.9227 1.8746 1.8282 1.7512 1.7212 1.8013 -8.13%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 2.60 2.52 2.40 2.28 1.59 1.66 1.56 -
P/RPS 2.52 3.13 3.49 3.86 2.30 2.60 2.41 3.01%
P/EPS 23.70 20.49 27.59 30.00 106.00 166.00 70.91 -51.74%
EY 4.22 4.88 3.63 3.33 0.94 0.60 1.41 107.26%
DY 0.00 0.00 0.00 0.00 0.00 2.71 0.00 -
P/NAPS 0.65 0.52 0.51 0.49 0.35 0.37 0.34 53.85%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 28/11/02 26/09/02 31/05/02 21/03/02 28/11/01 27/09/01 25/05/01 -
Price 2.49 2.20 2.14 2.48 1.75 1.44 1.59 -
P/RPS 2.42 2.73 3.11 4.20 2.54 2.26 2.45 -0.81%
P/EPS 22.70 17.89 24.60 32.63 116.67 144.00 72.27 -53.69%
EY 4.41 5.59 4.07 3.06 0.86 0.69 1.38 116.49%
DY 0.00 0.00 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.62 0.45 0.45 0.54 0.38 0.32 0.35 46.25%

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