[KESM] QoQ TTM Result on 31-Jan-2002 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jan-2002 [#2]
Profit Trend
QoQ- 6.69%
YoY- -73.28%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 53,125 46,963 43,588 42,822 46,296 50,169 54,205 -1.32%
PBT 3,781 1,811 748 706 2,156 4,164 6,727 -31.82%
Tax 3,218 3,566 2,439 1,368 -212 -669 -1,202 -
NP 6,999 5,377 3,187 2,074 1,944 3,495 5,525 17.02%
-
NP to SH 6,999 5,377 3,187 2,074 1,944 3,495 5,525 17.02%
-
Tax Rate -85.11% -196.91% -326.07% -193.77% 9.83% 16.07% 17.87% -
Total Cost 46,126 41,586 40,401 40,748 44,352 46,674 48,680 -3.51%
-
Net Worth 68,194 68,292 80,636 78,639 75,325 74,034 77,482 -8.13%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 1,366 1,366 733 733 733 733 765 47.02%
Div Payout % 19.52% 25.41% 23.02% 35.37% 37.73% 20.99% 13.85% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 68,194 68,292 80,636 78,639 75,325 74,034 77,482 -8.13%
NOSH 17,048 17,073 17,080 16,973 16,533 16,300 16,954 0.36%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 13.17% 11.45% 7.31% 4.84% 4.20% 6.97% 10.19% -
ROE 10.26% 7.87% 3.95% 2.64% 2.58% 4.72% 7.13% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 311.61 275.07 255.19 252.28 280.02 307.79 319.71 -1.69%
EPS 41.05 31.49 18.66 12.22 11.76 21.44 32.59 16.58%
DPS 8.00 8.00 4.29 4.32 4.44 4.50 4.50 46.59%
NAPS 4.00 4.00 4.721 4.633 4.556 4.542 4.57 -8.47%
Adjusted Per Share Value based on latest NOSH - 16,973
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 123.50 109.18 101.33 99.55 107.63 116.63 126.02 -1.33%
EPS 16.27 12.50 7.41 4.82 4.52 8.13 12.84 17.04%
DPS 3.18 3.18 1.71 1.71 1.71 1.71 1.78 47.07%
NAPS 1.5854 1.5877 1.8746 1.8282 1.7512 1.7212 1.8013 -8.13%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 2.60 2.52 2.40 2.28 1.59 1.66 1.56 -
P/RPS 0.83 0.92 0.94 0.90 0.57 0.54 0.49 41.96%
P/EPS 6.33 8.00 12.86 18.66 13.52 7.74 4.79 20.36%
EY 15.79 12.50 7.77 5.36 7.40 12.92 20.89 -16.97%
DY 3.08 3.18 1.79 1.90 2.79 2.71 2.88 4.56%
P/NAPS 0.65 0.63 0.51 0.49 0.35 0.37 0.34 53.85%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 28/11/02 26/09/02 31/05/02 21/03/02 28/11/01 27/09/01 25/05/01 -
Price 2.49 2.20 2.14 2.48 1.75 1.44 1.59 -
P/RPS 0.80 0.80 0.84 0.98 0.62 0.47 0.50 36.68%
P/EPS 6.07 6.99 11.47 20.30 14.88 6.72 4.88 15.61%
EY 16.49 14.32 8.72 4.93 6.72 14.89 20.50 -13.47%
DY 3.21 3.64 2.01 1.74 2.54 3.13 2.83 8.73%
P/NAPS 0.62 0.55 0.45 0.54 0.38 0.32 0.35 46.25%

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