[KESM] QoQ 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- -10.95%
YoY- 654.03%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 31,552 28,576 27,019 17,573 13,763 11,758 10,031 115.12%
PBT 4,168 3,997 3,308 2,294 1,109 335 43 2027.86%
Tax -1,491 -1,090 -656 -424 991 1,151 1,247 -
NP 2,677 2,907 2,652 1,870 2,100 1,486 1,290 62.91%
-
NP to SH 2,677 2,907 2,652 1,870 2,100 1,486 1,290 62.91%
-
Tax Rate 35.77% 27.27% 19.83% 18.48% -89.36% -343.58% -2,900.00% -
Total Cost 28,875 25,669 24,367 15,703 11,663 10,272 8,741 122.29%
-
Net Worth 86,257 84,636 84,600 68,194 82,702 80,636 78,639 6.37%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 754 - - - - - - -
Div Payout % 28.19% - - - - - - -
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 86,257 84,636 84,600 68,194 82,702 80,636 78,639 6.37%
NOSH 43,128 42,318 42,300 17,048 17,073 17,080 16,973 86.52%
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 8.48% 10.17% 9.82% 10.64% 15.26% 12.64% 12.86% -
ROE 3.10% 3.43% 3.13% 2.74% 2.54% 1.84% 1.64% -
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 73.16 67.53 63.87 103.08 80.61 68.84 59.10 15.33%
EPS 6.00 6.80 6.20 4.40 12.30 8.70 7.60 -14.61%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 4.00 4.844 4.721 4.633 -42.96%
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 73.35 66.43 62.81 40.85 32.00 27.33 23.32 115.12%
EPS 6.22 6.76 6.17 4.35 4.88 3.45 3.00 62.81%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0053 1.9676 1.9668 1.5854 1.9227 1.8746 1.8282 6.37%
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 4.51 3.11 3.59 2.52 3.13 3.49 3.86 10.96%
P/EPS 53.17 30.57 36.53 23.70 20.49 27.59 30.00 46.60%
EY 1.88 3.27 2.74 4.22 4.88 3.63 3.33 -31.76%
DY 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.05 1.15 0.65 0.52 0.51 0.49 125.15%
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 4.26 3.63 3.35 2.42 2.73 3.11 4.20 0.95%
P/EPS 50.27 35.67 34.13 22.70 17.89 24.60 32.63 33.49%
EY 1.99 2.80 2.93 4.41 5.59 4.07 3.06 -24.99%
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.23 1.07 0.62 0.45 0.45 0.54 103.23%

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