[KESM] QoQ TTM Result on 31-Oct-2001 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Oct-2001 [#1]
Profit Trend
QoQ- -44.38%
YoY- -79.26%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 46,963 43,588 42,822 46,296 50,169 54,205 58,419 -13.57%
PBT 1,811 748 706 2,156 4,164 6,727 9,932 -67.94%
Tax 3,566 2,439 1,368 -212 -669 -1,202 -2,170 -
NP 5,377 3,187 2,074 1,944 3,495 5,525 7,762 -21.76%
-
NP to SH 5,377 3,187 2,074 1,944 3,495 5,525 7,762 -21.76%
-
Tax Rate -196.91% -326.07% -193.77% 9.83% 16.07% 17.87% 21.85% -
Total Cost 41,586 40,401 40,748 44,352 46,674 48,680 50,657 -12.35%
-
Net Worth 68,292 80,636 78,639 75,325 74,034 77,482 77,447 -8.06%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 1,366 733 733 733 733 765 765 47.33%
Div Payout % 25.41% 23.02% 35.37% 37.73% 20.99% 13.85% 9.86% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 68,292 80,636 78,639 75,325 74,034 77,482 77,447 -8.06%
NOSH 17,073 17,080 16,973 16,533 16,300 16,954 17,058 0.05%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 11.45% 7.31% 4.84% 4.20% 6.97% 10.19% 13.29% -
ROE 7.87% 3.95% 2.64% 2.58% 4.72% 7.13% 10.02% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 275.07 255.19 252.28 280.02 307.79 319.71 342.46 -13.62%
EPS 31.49 18.66 12.22 11.76 21.44 32.59 45.50 -21.81%
DPS 8.00 4.29 4.32 4.44 4.50 4.50 4.50 46.90%
NAPS 4.00 4.721 4.633 4.556 4.542 4.57 4.54 -8.11%
Adjusted Per Share Value based on latest NOSH - 16,533
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 109.18 101.33 99.55 107.63 116.63 126.02 135.81 -13.57%
EPS 12.50 7.41 4.82 4.52 8.13 12.84 18.05 -21.77%
DPS 3.18 1.71 1.71 1.71 1.71 1.78 1.78 47.38%
NAPS 1.5877 1.8746 1.8282 1.7512 1.7212 1.8013 1.8005 -8.06%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 2.52 2.40 2.28 1.59 1.66 1.56 1.77 -
P/RPS 0.92 0.94 0.90 0.57 0.54 0.49 0.52 46.43%
P/EPS 8.00 12.86 18.66 13.52 7.74 4.79 3.89 61.93%
EY 12.50 7.77 5.36 7.40 12.92 20.89 25.71 -38.25%
DY 3.18 1.79 1.90 2.79 2.71 2.88 2.54 16.20%
P/NAPS 0.63 0.51 0.49 0.35 0.37 0.34 0.39 37.79%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 26/09/02 31/05/02 21/03/02 28/11/01 27/09/01 25/05/01 20/03/01 -
Price 2.20 2.14 2.48 1.75 1.44 1.59 1.49 -
P/RPS 0.80 0.84 0.98 0.62 0.47 0.50 0.44 49.13%
P/EPS 6.99 11.47 20.30 14.88 6.72 4.88 3.27 66.17%
EY 14.32 8.72 4.93 6.72 14.89 20.50 30.54 -39.72%
DY 3.64 2.01 1.74 2.54 3.13 2.83 3.02 13.29%
P/NAPS 0.55 0.45 0.54 0.38 0.32 0.35 0.33 40.70%

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