[KESM] QoQ TTM Result on 31-Oct-2002 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- 30.17%
YoY- 260.03%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 104,720 86,931 70,113 53,125 46,963 43,588 42,822 81.81%
PBT 13,767 10,708 7,046 3,781 1,811 748 706 628.42%
Tax -3,661 -926 1,315 3,218 3,566 2,439 1,368 -
NP 10,106 9,782 8,361 6,999 5,377 3,187 2,074 188.25%
-
NP to SH 10,106 9,782 8,361 6,999 5,377 3,187 2,074 188.25%
-
Tax Rate 26.59% 8.65% -18.66% -85.11% -196.91% -326.07% -193.77% -
Total Cost 94,614 77,149 61,752 46,126 41,586 40,401 40,748 75.61%
-
Net Worth 91,432 84,636 84,600 68,194 68,292 80,636 78,639 10.60%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 3,547 768 1,366 1,366 1,366 733 733 186.91%
Div Payout % 35.11% 7.85% 16.34% 19.52% 25.41% 23.02% 35.37% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 91,432 84,636 84,600 68,194 68,292 80,636 78,639 10.60%
NOSH 43,128 42,318 42,300 17,048 17,073 17,080 16,973 86.52%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 9.65% 11.25% 11.93% 13.17% 11.45% 7.31% 4.84% -
ROE 11.05% 11.56% 9.88% 10.26% 7.87% 3.95% 2.64% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 242.81 205.42 165.75 311.61 275.07 255.19 252.28 -2.52%
EPS 23.43 23.12 19.77 41.05 31.49 18.66 12.22 54.52%
DPS 8.23 1.82 3.23 8.00 8.00 4.29 4.32 53.85%
NAPS 2.12 2.00 2.00 4.00 4.00 4.721 4.633 -40.70%
Adjusted Per Share Value based on latest NOSH - 17,048
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 243.45 202.10 163.00 123.50 109.18 101.33 99.55 81.81%
EPS 23.49 22.74 19.44 16.27 12.50 7.41 4.82 188.28%
DPS 8.25 1.79 3.18 3.18 3.18 1.71 1.71 186.34%
NAPS 2.1256 1.9676 1.9668 1.5854 1.5877 1.8746 1.8282 10.60%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 3.30 2.10 2.29 2.60 2.52 2.40 2.28 -
P/RPS 1.36 1.02 1.38 0.83 0.92 0.94 0.90 31.78%
P/EPS 14.08 9.08 11.59 6.33 8.00 12.86 18.66 -17.16%
EY 7.10 11.01 8.63 15.79 12.50 7.77 5.36 20.67%
DY 2.49 0.86 1.41 3.08 3.18 1.79 1.90 19.81%
P/NAPS 1.56 1.05 1.15 0.65 0.63 0.51 0.49 116.87%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 23/09/03 29/05/03 24/03/03 28/11/02 26/09/02 31/05/02 21/03/02 -
Price 3.12 2.45 2.14 2.49 2.20 2.14 2.48 -
P/RPS 1.28 1.19 1.29 0.80 0.80 0.84 0.98 19.54%
P/EPS 13.31 10.60 10.83 6.07 6.99 11.47 20.30 -24.58%
EY 7.51 9.43 9.24 16.49 14.32 8.72 4.93 32.49%
DY 2.64 0.74 1.51 3.21 3.64 2.01 1.74 32.14%
P/NAPS 1.47 1.23 1.07 0.62 0.55 0.45 0.54 95.31%

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