[KESM] YoY Annualized Quarter Result on 31-Jan-2002 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jan-2002 [#2]
Profit Trend
QoQ- 210.08%
YoY- -48.02%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 181,934 131,416 89,184 42,884 57,578 60,966 52,394 -1.31%
PBT 22,148 14,390 11,204 734 7,650 15,406 13,358 -0.53%
Tax -7,104 -4,722 -2,160 2,342 -1,732 -4,258 -3,524 -0.74%
NP 15,044 9,668 9,044 3,076 5,918 11,148 9,834 -0.45%
-
NP to SH 15,044 9,668 9,044 3,076 5,918 11,148 9,834 -0.45%
-
Tax Rate 32.08% 32.81% 19.28% -319.07% 22.64% 27.64% 26.38% -
Total Cost 166,890 121,748 80,140 39,808 51,660 49,818 42,560 -1.44%
-
Net Worth 113,684 94,541 85,029 79,172 77,206 70,014 0 -100.00%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div 1,495 - - - - - - -100.00%
Div Payout % 9.94% - - - - - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 113,684 94,541 85,029 79,172 77,206 70,014 0 -100.00%
NOSH 42,738 42,778 42,514 17,088 17,005 16,993 17,013 -0.97%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 8.27% 7.36% 10.14% 7.17% 10.28% 18.29% 18.77% -
ROE 13.23% 10.23% 10.64% 3.89% 7.67% 15.92% 0.00% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 425.69 307.20 209.77 250.95 338.58 358.75 307.95 -0.34%
EPS 35.20 22.60 21.20 18.00 34.80 65.60 57.80 0.52%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.66 2.21 2.00 4.633 4.54 4.12 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 16,973
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 422.96 305.52 207.33 99.70 133.86 141.73 121.81 -1.31%
EPS 34.97 22.48 21.03 7.15 13.76 25.92 22.86 -0.45%
DPS 3.48 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.6429 2.1979 1.9768 1.8406 1.7949 1.6277 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 - -
Price 2.58 3.40 2.29 2.28 1.77 4.72 0.00 -
P/RPS 0.61 1.11 1.09 0.91 0.52 1.32 0.00 -100.00%
P/EPS 7.33 15.04 10.77 12.67 5.09 7.20 0.00 -100.00%
EY 13.64 6.65 9.29 7.89 19.66 13.90 0.00 -100.00%
DY 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.97 1.54 1.15 0.49 0.39 1.15 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 10/03/05 22/03/04 24/03/03 21/03/02 20/03/01 20/03/00 - -
Price 2.48 3.32 2.14 2.48 1.49 4.32 0.00 -
P/RPS 0.58 1.08 1.02 0.99 0.44 1.20 0.00 -100.00%
P/EPS 7.05 14.69 10.06 13.78 4.28 6.59 0.00 -100.00%
EY 14.19 6.81 9.94 7.26 23.36 15.19 0.00 -100.00%
DY 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.93 1.50 1.07 0.54 0.33 1.05 0.00 -100.00%

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