[KESM] QoQ TTM Result on 31-Jul-2002 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ- 68.72%
YoY- 53.85%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 86,931 70,113 53,125 46,963 43,588 42,822 46,296 52.37%
PBT 10,708 7,046 3,781 1,811 748 706 2,156 191.95%
Tax -926 1,315 3,218 3,566 2,439 1,368 -212 167.93%
NP 9,782 8,361 6,999 5,377 3,187 2,074 1,944 194.51%
-
NP to SH 9,782 8,361 6,999 5,377 3,187 2,074 1,944 194.51%
-
Tax Rate 8.65% -18.66% -85.11% -196.91% -326.07% -193.77% 9.83% -
Total Cost 77,149 61,752 46,126 41,586 40,401 40,748 44,352 44.78%
-
Net Worth 84,636 84,600 68,194 68,292 80,636 78,639 75,325 8.10%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 768 1,366 1,366 1,366 733 733 733 3.16%
Div Payout % 7.85% 16.34% 19.52% 25.41% 23.02% 35.37% 37.73% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 84,636 84,600 68,194 68,292 80,636 78,639 75,325 8.10%
NOSH 42,318 42,300 17,048 17,073 17,080 16,973 16,533 87.44%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 11.25% 11.93% 13.17% 11.45% 7.31% 4.84% 4.20% -
ROE 11.56% 9.88% 10.26% 7.87% 3.95% 2.64% 2.58% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 205.42 165.75 311.61 275.07 255.19 252.28 280.02 -18.70%
EPS 23.12 19.77 41.05 31.49 18.66 12.22 11.76 57.12%
DPS 1.82 3.23 8.00 8.00 4.29 4.32 4.44 -44.90%
NAPS 2.00 2.00 4.00 4.00 4.721 4.633 4.556 -42.32%
Adjusted Per Share Value based on latest NOSH - 17,073
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 202.10 163.00 123.50 109.18 101.33 99.55 107.63 52.37%
EPS 22.74 19.44 16.27 12.50 7.41 4.82 4.52 194.47%
DPS 1.79 3.18 3.18 3.18 1.71 1.71 1.71 3.10%
NAPS 1.9676 1.9668 1.5854 1.5877 1.8746 1.8282 1.7512 8.10%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 2.10 2.29 2.60 2.52 2.40 2.28 1.59 -
P/RPS 1.02 1.38 0.83 0.92 0.94 0.90 0.57 47.55%
P/EPS 9.08 11.59 6.33 8.00 12.86 18.66 13.52 -23.36%
EY 11.01 8.63 15.79 12.50 7.77 5.36 7.40 30.42%
DY 0.86 1.41 3.08 3.18 1.79 1.90 2.79 -54.46%
P/NAPS 1.05 1.15 0.65 0.63 0.51 0.49 0.35 108.42%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 29/05/03 24/03/03 28/11/02 26/09/02 31/05/02 21/03/02 28/11/01 -
Price 2.45 2.14 2.49 2.20 2.14 2.48 1.75 -
P/RPS 1.19 1.29 0.80 0.80 0.84 0.98 0.62 54.62%
P/EPS 10.60 10.83 6.07 6.99 11.47 20.30 14.88 -20.28%
EY 9.43 9.24 16.49 14.32 8.72 4.93 6.72 25.41%
DY 0.74 1.51 3.21 3.64 2.01 1.74 2.54 -56.15%
P/NAPS 1.23 1.07 0.62 0.55 0.45 0.54 0.38 119.28%

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