[KESM] YoY Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 18.8%
YoY- 15.95%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 201,749 202,748 149,280 140,028 97,557 44,266 53,041 21.00%
PBT 21,877 23,228 18,948 17,010 12,798 936 5,490 21.81%
Tax 15,320 -5,245 -4,534 -5,525 -2,893 3,096 -1,048 -
NP 37,197 17,982 14,413 11,485 9,905 4,032 4,442 35.43%
-
NP to SH 31,800 15,306 13,370 11,485 9,905 4,032 4,442 32.44%
-
Tax Rate -70.03% 22.58% 23.93% 32.48% 22.61% -330.77% 19.09% -
Total Cost 164,552 184,765 134,866 128,542 87,652 40,234 48,598 19.01%
-
Net Worth 177,908 143,846 129,976 98,568 84,874 80,203 77,689 12.55%
Dividend
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 1,718 1,717 1,004 - - - - -
Div Payout % 5.41% 11.22% 7.51% - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 177,908 143,846 129,976 98,568 84,874 80,203 77,689 12.55%
NOSH 42,972 42,939 43,038 42,855 42,437 16,988 16,999 14.15%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 18.44% 8.87% 9.66% 8.20% 10.15% 9.11% 8.38% -
ROE 17.87% 10.64% 10.29% 11.65% 11.67% 5.03% 5.72% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 469.48 472.17 346.85 326.74 229.89 260.56 312.01 6.00%
EPS 74.00 35.60 31.07 26.80 23.33 23.73 26.13 16.02%
DPS 4.00 4.00 2.33 0.00 0.00 0.00 0.00 -
NAPS 4.14 3.35 3.02 2.30 2.00 4.721 4.57 -1.40%
Adjusted Per Share Value based on latest NOSH - 42,954
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 469.03 471.35 347.05 325.54 226.80 102.91 123.31 21.00%
EPS 73.93 35.58 31.08 26.70 23.03 9.37 10.33 32.43%
DPS 4.00 3.99 2.33 0.00 0.00 0.00 0.00 -
NAPS 4.136 3.3442 3.0217 2.2915 1.9732 1.8646 1.8061 12.55%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/08 30/04/07 28/04/06 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 2.81 1.88 1.90 3.00 2.10 2.40 1.56 -
P/RPS 0.60 0.40 0.55 0.92 0.91 0.92 0.50 2.63%
P/EPS 3.80 5.27 6.12 11.19 9.00 10.11 5.97 -6.24%
EY 26.33 18.96 16.35 8.93 11.11 9.89 16.75 6.66%
DY 1.42 2.13 1.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.63 1.30 1.05 0.51 0.34 10.40%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 20/05/08 22/05/07 25/05/06 21/05/04 29/05/03 31/05/02 25/05/01 -
Price 2.80 1.80 2.00 2.95 2.45 2.14 1.59 -
P/RPS 0.60 0.38 0.58 0.90 1.07 0.82 0.51 2.34%
P/EPS 3.78 5.05 6.44 11.01 10.50 9.02 6.08 -6.55%
EY 26.43 19.80 15.53 9.08 9.53 11.09 16.44 7.01%
DY 1.43 2.22 1.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.54 0.66 1.28 1.23 0.45 0.35 9.94%

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