[KESM] QoQ Quarter Result on 31-Jul-2002 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ- 41.32%
YoY- 1188.34%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 28,576 27,019 17,573 13,763 11,758 10,031 11,411 84.72%
PBT 3,997 3,308 2,294 1,109 335 43 324 436.36%
Tax -1,090 -656 -424 991 1,151 1,247 -76 493.18%
NP 2,907 2,652 1,870 2,100 1,486 1,290 248 418.34%
-
NP to SH 2,907 2,652 1,870 2,100 1,486 1,290 248 418.34%
-
Tax Rate 27.27% 19.83% 18.48% -89.36% -343.58% -2,900.00% 23.46% -
Total Cost 25,669 24,367 15,703 11,663 10,272 8,741 11,163 74.48%
-
Net Worth 84,636 84,600 68,194 82,702 80,636 78,639 75,325 8.10%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 84,636 84,600 68,194 82,702 80,636 78,639 75,325 8.10%
NOSH 42,318 42,300 17,048 17,073 17,080 16,973 16,533 87.44%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 10.17% 9.82% 10.64% 15.26% 12.64% 12.86% 2.17% -
ROE 3.43% 3.13% 2.74% 2.54% 1.84% 1.64% 0.33% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 67.53 63.87 103.08 80.61 68.84 59.10 69.02 -1.44%
EPS 6.80 6.20 4.40 12.30 8.70 7.60 1.50 174.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 4.00 4.844 4.721 4.633 4.556 -42.32%
Adjusted Per Share Value based on latest NOSH - 17,073
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 66.43 62.81 40.85 32.00 27.33 23.32 26.53 84.70%
EPS 6.76 6.17 4.35 4.88 3.45 3.00 0.58 416.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9676 1.9668 1.5854 1.9227 1.8746 1.8282 1.7512 8.10%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 2.10 2.29 2.60 2.52 2.40 2.28 1.59 -
P/RPS 3.11 3.59 2.52 3.13 3.49 3.86 2.30 22.34%
P/EPS 30.57 36.53 23.70 20.49 27.59 30.00 106.00 -56.44%
EY 3.27 2.74 4.22 4.88 3.63 3.33 0.94 130.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.15 0.65 0.52 0.51 0.49 0.35 108.42%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 29/05/03 24/03/03 28/11/02 26/09/02 31/05/02 21/03/02 28/11/01 -
Price 2.45 2.14 2.49 2.20 2.14 2.48 1.75 -
P/RPS 3.63 3.35 2.42 2.73 3.11 4.20 2.54 26.95%
P/EPS 35.67 34.13 22.70 17.89 24.60 32.63 116.67 -54.71%
EY 2.80 2.93 4.41 5.59 4.07 3.06 0.86 120.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.07 0.62 0.45 0.45 0.54 0.38 119.28%

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