[KESM] QoQ TTM Result on 31-Oct-2003 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 5.22%
YoY- 51.94%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 151,941 136,573 125,836 119,462 104,720 86,931 70,113 67.54%
PBT 18,739 16,926 15,360 15,079 13,767 10,708 7,046 92.07%
Tax -5,813 -5,635 -4,942 -4,445 -3,661 -926 1,315 -
NP 12,926 11,291 10,418 10,634 10,106 9,782 8,361 33.73%
-
NP to SH 12,926 11,291 10,418 10,634 10,106 9,782 8,361 33.73%
-
Tax Rate 31.02% 33.29% 32.17% 29.48% 26.59% 8.65% -18.66% -
Total Cost 139,015 125,282 115,418 108,828 94,614 77,149 61,752 71.85%
-
Net Worth 107,800 98,795 94,448 92,922 91,432 84,636 84,600 17.55%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 754 1,502 1,502 754 3,547 768 1,366 -32.73%
Div Payout % 5.84% 13.31% 14.42% 7.10% 35.11% 7.85% 16.34% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 107,800 98,795 94,448 92,922 91,432 84,636 84,600 17.55%
NOSH 43,120 42,954 42,736 42,821 43,128 42,318 42,300 1.28%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 8.51% 8.27% 8.28% 8.90% 9.65% 11.25% 11.93% -
ROE 11.99% 11.43% 11.03% 11.44% 11.05% 11.56% 9.88% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 352.37 317.95 294.44 278.98 242.81 205.42 165.75 65.41%
EPS 29.98 26.29 24.38 24.83 23.43 23.12 19.77 32.02%
DPS 1.75 3.50 3.50 1.75 8.23 1.82 3.23 -33.56%
NAPS 2.50 2.30 2.21 2.17 2.12 2.00 2.00 16.05%
Adjusted Per Share Value based on latest NOSH - 42,821
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 353.23 317.50 292.54 277.72 243.45 202.10 163.00 67.53%
EPS 30.05 26.25 24.22 24.72 23.49 22.74 19.44 33.72%
DPS 1.75 3.49 3.49 1.75 8.25 1.79 3.18 -32.87%
NAPS 2.5061 2.2968 2.1957 2.1603 2.1256 1.9676 1.9668 17.55%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 2.50 3.00 3.40 3.34 3.30 2.10 2.29 -
P/RPS 0.71 0.94 1.15 1.20 1.36 1.02 1.38 -35.81%
P/EPS 8.34 11.41 13.95 13.45 14.08 9.08 11.59 -19.71%
EY 11.99 8.76 7.17 7.44 7.10 11.01 8.63 24.53%
DY 0.70 1.17 1.03 0.52 2.49 0.86 1.41 -37.32%
P/NAPS 1.00 1.30 1.54 1.54 1.56 1.05 1.15 -8.90%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 20/09/04 21/05/04 22/03/04 21/11/03 23/09/03 29/05/03 24/03/03 -
Price 2.70 2.95 3.32 3.20 3.12 2.45 2.14 -
P/RPS 0.77 0.93 1.13 1.15 1.28 1.19 1.29 -29.12%
P/EPS 9.01 11.22 13.62 12.89 13.31 10.60 10.83 -11.55%
EY 11.10 8.91 7.34 7.76 7.51 9.43 9.24 13.01%
DY 0.65 1.19 1.05 0.55 2.64 0.74 1.51 -43.01%
P/NAPS 1.08 1.28 1.50 1.47 1.47 1.23 1.07 0.62%

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