[KESM] QoQ Quarter Result on 31-Jul-2003 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -7.91%
YoY- 27.48%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 39,313 33,393 32,315 31,552 28,576 27,019 17,573 71.13%
PBT 5,563 3,589 3,606 4,168 3,997 3,308 2,294 80.59%
Tax -1,783 -1,153 -1,208 -1,491 -1,090 -656 -424 160.75%
NP 3,780 2,436 2,398 2,677 2,907 2,652 1,870 59.93%
-
NP to SH 3,780 2,436 2,398 2,677 2,907 2,652 1,870 59.93%
-
Tax Rate 32.05% 32.13% 33.50% 35.77% 27.27% 19.83% 18.48% -
Total Cost 35,533 30,957 29,917 28,875 25,669 24,367 15,703 72.44%
-
Net Worth 98,795 94,448 92,922 86,257 84,636 84,600 68,194 28.06%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - 754 - - - -
Div Payout % - - - 28.19% - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 98,795 94,448 92,922 86,257 84,636 84,600 68,194 28.06%
NOSH 42,954 42,736 42,821 43,128 42,318 42,300 17,048 85.26%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 9.62% 7.29% 7.42% 8.48% 10.17% 9.82% 10.64% -
ROE 3.83% 2.58% 2.58% 3.10% 3.43% 3.13% 2.74% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 91.52 78.14 75.46 73.16 67.53 63.87 103.08 -7.63%
EPS 8.80 5.70 5.60 6.00 6.80 6.20 4.40 58.80%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 2.30 2.21 2.17 2.00 2.00 2.00 4.00 -30.87%
Adjusted Per Share Value based on latest NOSH - 43,128
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 91.39 77.63 75.13 73.35 66.43 62.81 40.85 71.13%
EPS 8.79 5.66 5.57 6.22 6.76 6.17 4.35 59.90%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 2.2968 2.1957 2.1603 2.0053 1.9676 1.9668 1.5854 28.06%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 3.00 3.40 3.34 3.30 2.10 2.29 2.60 -
P/RPS 3.28 4.35 4.43 4.51 3.11 3.59 2.52 19.22%
P/EPS 34.09 59.65 59.64 53.17 30.57 36.53 23.70 27.45%
EY 2.93 1.68 1.68 1.88 3.27 2.74 4.22 -21.60%
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 1.30 1.54 1.54 1.65 1.05 1.15 0.65 58.80%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 21/05/04 22/03/04 21/11/03 23/09/03 29/05/03 24/03/03 28/11/02 -
Price 2.95 3.32 3.20 3.12 2.45 2.14 2.49 -
P/RPS 3.22 4.25 4.24 4.26 3.63 3.35 2.42 20.99%
P/EPS 33.52 58.25 57.14 50.27 35.67 34.13 22.70 29.70%
EY 2.98 1.72 1.75 1.99 2.80 2.93 4.41 -23.01%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 1.28 1.50 1.47 1.56 1.23 1.07 0.62 62.20%

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