[KESM] QoQ TTM Result on 31-Oct-2000 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
22-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2001
Quarter
31-Oct-2000 [#1]
Profit Trend
QoQ- -9.69%
YoY- 85.64%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 50,169 54,205 58,419 59,997 60,113 59,798 44,592 8.18%
PBT 4,164 6,727 9,932 12,135 13,810 13,618 10,120 -44.70%
Tax -669 -1,202 -2,170 -2,764 -3,433 -3,191 -2,303 -56.17%
NP 3,495 5,525 7,762 9,371 10,377 10,427 7,817 -41.55%
-
NP to SH 3,495 5,525 7,762 9,371 10,377 10,427 7,817 -41.55%
-
Tax Rate 16.07% 17.87% 21.85% 22.78% 24.86% 23.43% 22.76% -
Total Cost 46,674 48,680 50,657 50,626 49,736 49,371 36,775 17.24%
-
Net Worth 74,034 77,482 77,447 76,033 74,289 72,368 69,989 3.82%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div 733 765 765 765 765 764 764 -2.72%
Div Payout % 20.99% 13.85% 9.86% 8.16% 7.37% 7.33% 9.78% -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 74,034 77,482 77,447 76,033 74,289 72,368 69,989 3.82%
NOSH 16,300 16,954 17,058 16,971 17,000 16,948 16,987 -2.71%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 6.97% 10.19% 13.29% 15.62% 17.26% 17.44% 17.53% -
ROE 4.72% 7.13% 10.02% 12.32% 13.97% 14.41% 11.17% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 307.79 319.71 342.46 353.51 353.61 352.83 262.50 11.20%
EPS 21.44 32.59 45.50 55.22 61.04 61.52 46.02 -39.93%
DPS 4.50 4.50 4.50 4.50 4.50 4.50 4.50 0.00%
NAPS 4.542 4.57 4.54 4.48 4.37 4.27 4.12 6.72%
Adjusted Per Share Value based on latest NOSH - 16,971
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 116.63 126.02 135.81 139.48 139.75 139.02 103.67 8.17%
EPS 8.13 12.84 18.05 21.79 24.12 24.24 18.17 -41.52%
DPS 1.71 1.78 1.78 1.78 1.78 1.78 1.78 -2.64%
NAPS 1.7212 1.8013 1.8005 1.7676 1.7271 1.6824 1.6271 3.82%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 1.66 1.56 1.77 2.44 3.40 4.28 4.72 -
P/RPS 0.54 0.49 0.52 0.69 0.96 1.21 1.80 -55.21%
P/EPS 7.74 4.79 3.89 4.42 5.57 6.96 10.26 -17.14%
EY 12.92 20.89 25.71 22.63 17.95 14.37 9.75 20.66%
DY 2.71 2.88 2.54 1.84 1.32 1.05 0.95 101.26%
P/NAPS 0.37 0.34 0.39 0.54 0.78 1.00 1.15 -53.07%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 27/09/01 25/05/01 20/03/01 22/11/00 25/09/00 26/05/00 - -
Price 1.44 1.59 1.49 2.50 3.28 3.92 0.00 -
P/RPS 0.47 0.50 0.44 0.71 0.93 1.11 0.00 -
P/EPS 6.72 4.88 3.27 4.53 5.37 6.37 0.00 -
EY 14.89 20.50 30.54 22.09 18.61 15.69 0.00 -
DY 3.13 2.83 3.02 1.80 1.37 1.15 0.00 -
P/NAPS 0.32 0.35 0.33 0.56 0.75 0.92 0.00 -

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