[KESM] YoY Annual (Unaudited) Result on 31-Jul-2004 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
20-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
YoY- 27.9%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 209,661 162,159 180,985 151,941 104,720 46,963 50,169 26.90%
PBT 26,593 20,129 19,104 18,739 13,767 1,811 4,164 36.19%
Tax -3,789 -4,647 -5,123 -5,813 -3,661 3,313 -669 33.49%
NP 22,804 15,482 13,981 12,926 10,106 5,124 3,495 36.67%
-
NP to SH 20,560 14,133 13,981 12,926 10,106 5,124 3,495 34.33%
-
Tax Rate 14.25% 23.09% 26.82% 31.02% 26.59% -182.94% 16.07% -
Total Cost 186,857 146,677 167,004 139,015 94,614 41,839 46,674 25.99%
-
Net Worth 156,135 134,027 120,881 107,716 89,269 82,460 77,059 12.48%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 1,290 1,288 752 754 736 - - -
Div Payout % 6.28% 9.12% 5.38% 5.83% 7.29% - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 156,135 134,027 120,881 107,716 89,269 82,460 77,059 12.48%
NOSH 43,012 42,957 43,018 43,086 42,108 17,023 16,966 16.76%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 10.88% 9.55% 7.72% 8.51% 9.65% 10.91% 6.97% -
ROE 13.17% 10.54% 11.57% 12.00% 11.32% 6.21% 4.54% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 487.44 377.49 420.71 352.64 248.69 275.88 295.70 8.68%
EPS 47.80 32.90 32.50 30.00 24.00 30.10 20.60 15.05%
DPS 3.00 3.00 1.75 1.75 1.75 0.00 0.00 -
NAPS 3.63 3.12 2.81 2.50 2.12 4.844 4.542 -3.66%
Adjusted Per Share Value based on latest NOSH - 43,120
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 487.42 376.99 420.75 353.23 243.45 109.18 116.63 26.90%
EPS 47.80 32.86 32.50 30.05 23.49 11.91 8.13 34.32%
DPS 3.00 3.00 1.75 1.75 1.71 0.00 0.00 -
NAPS 3.6298 3.1159 2.8103 2.5042 2.0753 1.917 1.7915 12.48%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 2.12 1.57 2.30 2.50 3.30 2.52 1.66 -
P/RPS 0.43 0.42 0.55 0.71 1.33 0.91 0.56 -4.30%
P/EPS 4.44 4.77 7.08 8.33 13.75 8.37 8.06 -9.45%
EY 22.55 20.96 14.13 12.00 7.27 11.94 12.41 10.46%
DY 1.42 1.91 0.76 0.70 0.53 0.00 0.00 -
P/NAPS 0.58 0.50 0.82 1.00 1.56 0.52 0.37 7.77%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 18/09/07 19/09/06 19/09/05 20/09/04 23/09/03 26/09/02 27/09/01 -
Price 1.91 2.00 1.99 2.70 3.12 2.20 1.44 -
P/RPS 0.39 0.53 0.47 0.77 1.25 0.80 0.49 -3.73%
P/EPS 4.00 6.08 6.12 9.00 13.00 7.31 6.99 -8.87%
EY 25.03 16.45 16.33 11.11 7.69 13.68 14.31 9.76%
DY 1.57 1.50 0.88 0.65 0.56 0.00 0.00 -
P/NAPS 0.53 0.64 0.71 1.08 1.47 0.45 0.32 8.76%

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