[KESM] QoQ TTM 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- 53.66%
YoY- -42.32%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 70,113 53,125 46,963 43,588 42,822 46,296 50,169 24.92%
PBT 7,046 3,781 1,811 748 706 2,156 4,164 41.86%
Tax 1,315 3,218 3,566 2,439 1,368 -212 -669 -
NP 8,361 6,999 5,377 3,187 2,074 1,944 3,495 78.58%
-
NP to SH 8,361 6,999 5,377 3,187 2,074 1,944 3,495 78.58%
-
Tax Rate -18.66% -85.11% -196.91% -326.07% -193.77% 9.83% 16.07% -
Total Cost 61,752 46,126 41,586 40,401 40,748 44,352 46,674 20.45%
-
Net Worth 84,600 68,194 68,292 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 1,366 1,366 1,366 733 733 733 733 51.26%
Div Payout % 16.34% 19.52% 25.41% 23.02% 35.37% 37.73% 20.99% -
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 68,292 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 11.93% 13.17% 11.45% 7.31% 4.84% 4.20% 6.97% -
ROE 9.88% 10.26% 7.87% 3.95% 2.64% 2.58% 4.72% -
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 165.75 311.61 275.07 255.19 252.28 280.02 307.79 -33.73%
EPS 19.77 41.05 31.49 18.66 12.22 11.76 21.44 -5.24%
DPS 3.23 8.00 8.00 4.29 4.32 4.44 4.50 -19.78%
NAPS 2.00 4.00 4.00 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 163.00 123.50 109.18 101.33 99.55 107.63 116.63 24.92%
EPS 19.44 16.27 12.50 7.41 4.82 4.52 8.13 78.53%
DPS 3.18 3.18 3.18 1.71 1.71 1.71 1.71 51.05%
NAPS 1.9668 1.5854 1.5877 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 1.38 0.83 0.92 0.94 0.90 0.57 0.54 86.60%
P/EPS 11.59 6.33 8.00 12.86 18.66 13.52 7.74 30.79%
EY 8.63 15.79 12.50 7.77 5.36 7.40 12.92 -23.53%
DY 1.41 3.08 3.18 1.79 1.90 2.79 2.71 -35.23%
P/NAPS 1.15 0.65 0.63 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 1.29 0.80 0.80 0.84 0.98 0.62 0.47 95.67%
P/EPS 10.83 6.07 6.99 11.47 20.30 14.88 6.72 37.33%
EY 9.24 16.49 14.32 8.72 4.93 6.72 14.89 -27.18%
DY 1.51 3.21 3.64 2.01 1.74 2.54 3.13 -38.40%
P/NAPS 1.07 0.62 0.55 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