[KESM] YoY Annualized Quarter Result on 30-Apr-2003 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 9.52%
YoY- 145.67%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 149,280 179,854 140,028 97,557 44,266 53,041 60,918 16.10%
PBT 18,948 20,749 17,010 12,798 936 5,490 14,934 4.04%
Tax -4,534 -6,710 -5,525 -2,893 3,096 -1,048 -4,022 2.01%
NP 14,413 14,038 11,485 9,905 4,032 4,442 10,912 4.74%
-
NP to SH 13,370 14,038 11,485 9,905 4,032 4,442 10,912 3.44%
-
Tax Rate 23.93% 32.34% 32.48% 22.61% -330.77% 19.09% 26.93% -
Total Cost 134,866 165,816 128,542 87,652 40,234 48,598 50,006 17.97%
-
Net Worth 129,976 117,323 98,568 84,874 80,203 77,689 72,652 10.17%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 1,004 - - - - - - -
Div Payout % 7.51% - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 129,976 117,323 98,568 84,874 80,203 77,689 72,652 10.17%
NOSH 43,038 42,975 42,855 42,437 16,988 16,999 17,014 16.71%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 9.66% 7.81% 8.20% 10.15% 9.11% 8.38% 17.91% -
ROE 10.29% 11.97% 11.65% 11.67% 5.03% 5.72% 15.02% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 346.85 418.51 326.74 229.89 260.56 312.01 358.04 -0.52%
EPS 31.07 32.67 26.80 23.33 23.73 26.13 64.13 -11.37%
DPS 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 2.73 2.30 2.00 4.721 4.57 4.27 -5.60%
Adjusted Per Share Value based on latest NOSH - 42,318
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 347.05 418.13 325.54 226.80 102.91 123.31 141.62 16.10%
EPS 31.08 32.64 26.70 23.03 9.37 10.33 25.37 3.43%
DPS 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0217 2.7275 2.2915 1.9732 1.8646 1.8061 1.689 10.17%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 1.90 2.51 3.00 2.10 2.40 1.56 4.28 -
P/RPS 0.55 0.60 0.92 0.91 0.92 0.50 1.20 -12.18%
P/EPS 6.12 7.68 11.19 9.00 10.11 5.97 6.67 -1.42%
EY 16.35 13.01 8.93 11.11 9.89 16.75 14.98 1.46%
DY 1.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.92 1.30 1.05 0.51 0.34 1.00 -7.40%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 25/05/06 26/05/05 21/05/04 29/05/03 31/05/02 25/05/01 26/05/00 -
Price 2.00 2.40 2.95 2.45 2.14 1.59 3.92 -
P/RPS 0.58 0.57 0.90 1.07 0.82 0.51 1.09 -9.97%
P/EPS 6.44 7.35 11.01 10.50 9.02 6.08 6.11 0.88%
EY 15.53 13.61 9.08 9.53 11.09 16.44 16.36 -0.86%
DY 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.88 1.28 1.23 0.45 0.35 0.92 -5.38%

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