[KESM] QoQ TTM Result on 30-Apr-2003 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 17.0%
YoY- 206.93%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 125,836 119,462 104,720 86,931 70,113 53,125 46,963 92.56%
PBT 15,360 15,079 13,767 10,708 7,046 3,781 1,811 314.27%
Tax -4,942 -4,445 -3,661 -926 1,315 3,218 3,566 -
NP 10,418 10,634 10,106 9,782 8,361 6,999 5,377 55.22%
-
NP to SH 10,418 10,634 10,106 9,782 8,361 6,999 5,377 55.22%
-
Tax Rate 32.17% 29.48% 26.59% 8.65% -18.66% -85.11% -196.91% -
Total Cost 115,418 108,828 94,614 77,149 61,752 46,126 41,586 97.12%
-
Net Worth 94,448 92,922 91,432 84,636 84,600 68,194 68,292 24.05%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 1,502 754 3,547 768 1,366 1,366 1,366 6.51%
Div Payout % 14.42% 7.10% 35.11% 7.85% 16.34% 19.52% 25.41% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 94,448 92,922 91,432 84,636 84,600 68,194 68,292 24.05%
NOSH 42,736 42,821 43,128 42,318 42,300 17,048 17,073 84.04%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 8.28% 8.90% 9.65% 11.25% 11.93% 13.17% 11.45% -
ROE 11.03% 11.44% 11.05% 11.56% 9.88% 10.26% 7.87% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 294.44 278.98 242.81 205.42 165.75 311.61 275.07 4.62%
EPS 24.38 24.83 23.43 23.12 19.77 41.05 31.49 -15.64%
DPS 3.50 1.75 8.23 1.82 3.23 8.00 8.00 -42.28%
NAPS 2.21 2.17 2.12 2.00 2.00 4.00 4.00 -32.59%
Adjusted Per Share Value based on latest NOSH - 42,318
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 292.54 277.72 243.45 202.10 163.00 123.50 109.18 92.56%
EPS 24.22 24.72 23.49 22.74 19.44 16.27 12.50 55.23%
DPS 3.49 1.75 8.25 1.79 3.18 3.18 3.18 6.37%
NAPS 2.1957 2.1603 2.1256 1.9676 1.9668 1.5854 1.5877 24.05%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 3.40 3.34 3.30 2.10 2.29 2.60 2.52 -
P/RPS 1.15 1.20 1.36 1.02 1.38 0.83 0.92 15.99%
P/EPS 13.95 13.45 14.08 9.08 11.59 6.33 8.00 44.72%
EY 7.17 7.44 7.10 11.01 8.63 15.79 12.50 -30.89%
DY 1.03 0.52 2.49 0.86 1.41 3.08 3.18 -52.73%
P/NAPS 1.54 1.54 1.56 1.05 1.15 0.65 0.63 81.16%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 22/03/04 21/11/03 23/09/03 29/05/03 24/03/03 28/11/02 26/09/02 -
Price 3.32 3.20 3.12 2.45 2.14 2.49 2.20 -
P/RPS 1.13 1.15 1.28 1.19 1.29 0.80 0.80 25.81%
P/EPS 13.62 12.89 13.31 10.60 10.83 6.07 6.99 55.81%
EY 7.34 7.76 7.51 9.43 9.24 16.49 14.32 -35.87%
DY 1.05 0.55 2.64 0.74 1.51 3.21 3.64 -56.24%
P/NAPS 1.50 1.47 1.47 1.23 1.07 0.62 0.55 94.84%

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