[KESM] QoQ TTM Result on 31-Jul-2001 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
27-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2001
Quarter
31-Jul-2001 [#4]
Profit Trend
QoQ- -36.74%
YoY- -66.32%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 43,588 42,822 46,296 50,169 54,205 58,419 59,997 -19.23%
PBT 748 706 2,156 4,164 6,727 9,932 12,135 -84.47%
Tax 2,439 1,368 -212 -669 -1,202 -2,170 -2,764 -
NP 3,187 2,074 1,944 3,495 5,525 7,762 9,371 -51.37%
-
NP to SH 3,187 2,074 1,944 3,495 5,525 7,762 9,371 -51.37%
-
Tax Rate -326.07% -193.77% 9.83% 16.07% 17.87% 21.85% 22.78% -
Total Cost 40,401 40,748 44,352 46,674 48,680 50,657 50,626 -13.99%
-
Net Worth 80,636 78,639 75,325 74,034 77,482 77,447 76,033 4.00%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div 733 733 733 733 765 765 765 -2.81%
Div Payout % 23.02% 35.37% 37.73% 20.99% 13.85% 9.86% 8.16% -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 80,636 78,639 75,325 74,034 77,482 77,447 76,033 4.00%
NOSH 17,080 16,973 16,533 16,300 16,954 17,058 16,971 0.42%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 7.31% 4.84% 4.20% 6.97% 10.19% 13.29% 15.62% -
ROE 3.95% 2.64% 2.58% 4.72% 7.13% 10.02% 12.32% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 255.19 252.28 280.02 307.79 319.71 342.46 353.51 -19.57%
EPS 18.66 12.22 11.76 21.44 32.59 45.50 55.22 -51.58%
DPS 4.29 4.32 4.44 4.50 4.50 4.50 4.50 -3.14%
NAPS 4.721 4.633 4.556 4.542 4.57 4.54 4.48 3.56%
Adjusted Per Share Value based on latest NOSH - 16,300
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 101.33 99.55 107.63 116.63 126.02 135.81 139.48 -19.23%
EPS 7.41 4.82 4.52 8.13 12.84 18.05 21.79 -51.37%
DPS 1.71 1.71 1.71 1.71 1.78 1.78 1.78 -2.64%
NAPS 1.8746 1.8282 1.7512 1.7212 1.8013 1.8005 1.7676 4.00%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 2.40 2.28 1.59 1.66 1.56 1.77 2.44 -
P/RPS 0.94 0.90 0.57 0.54 0.49 0.52 0.69 22.96%
P/EPS 12.86 18.66 13.52 7.74 4.79 3.89 4.42 104.20%
EY 7.77 5.36 7.40 12.92 20.89 25.71 22.63 -51.06%
DY 1.79 1.90 2.79 2.71 2.88 2.54 1.84 -1.82%
P/NAPS 0.51 0.49 0.35 0.37 0.34 0.39 0.54 -3.74%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 31/05/02 21/03/02 28/11/01 27/09/01 25/05/01 20/03/01 22/11/00 -
Price 2.14 2.48 1.75 1.44 1.59 1.49 2.50 -
P/RPS 0.84 0.98 0.62 0.47 0.50 0.44 0.71 11.89%
P/EPS 11.47 20.30 14.88 6.72 4.88 3.27 4.53 86.08%
EY 8.72 4.93 6.72 14.89 20.50 30.54 22.09 -46.27%
DY 2.01 1.74 2.54 3.13 2.83 3.02 1.80 7.65%
P/NAPS 0.45 0.54 0.38 0.32 0.35 0.33 0.56 -13.60%

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