[KESM] YoY Annualized Quarter Result on 31-Jan-2003 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
24-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- 20.91%
YoY- 194.02%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 138,428 181,934 131,416 89,184 42,884 57,578 60,966 14.63%
PBT 16,762 22,148 14,390 11,204 734 7,650 15,406 1.41%
Tax -4,454 -7,104 -4,722 -2,160 2,342 -1,732 -4,258 0.75%
NP 12,308 15,044 9,668 9,044 3,076 5,918 11,148 1.66%
-
NP to SH 11,642 15,044 9,668 9,044 3,076 5,918 11,148 0.72%
-
Tax Rate 26.57% 32.08% 32.81% 19.28% -319.07% 22.64% 27.64% -
Total Cost 126,120 166,890 121,748 80,140 39,808 51,660 49,818 16.72%
-
Net Worth 126,337 113,684 94,541 85,029 79,172 77,206 70,014 10.32%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 1,509 1,495 - - - - - -
Div Payout % 12.96% 9.94% - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 126,337 113,684 94,541 85,029 79,172 77,206 70,014 10.32%
NOSH 43,118 42,738 42,778 42,514 17,088 17,005 16,993 16.77%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 8.89% 8.27% 7.36% 10.14% 7.17% 10.28% 18.29% -
ROE 9.22% 13.23% 10.23% 10.64% 3.89% 7.67% 15.92% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 321.04 425.69 307.20 209.77 250.95 338.58 358.75 -1.83%
EPS 27.00 35.20 22.60 21.20 18.00 34.80 65.60 -13.74%
DPS 3.50 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.66 2.21 2.00 4.633 4.54 4.12 -5.51%
Adjusted Per Share Value based on latest NOSH - 42,300
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 321.82 422.96 305.52 207.33 99.70 133.86 141.73 14.63%
EPS 27.07 34.97 22.48 21.03 7.15 13.76 25.92 0.72%
DPS 3.51 3.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9371 2.6429 2.1979 1.9768 1.8406 1.7949 1.6277 10.32%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.83 2.58 3.40 2.29 2.28 1.77 4.72 -
P/RPS 0.57 0.61 1.11 1.09 0.91 0.52 1.32 -13.04%
P/EPS 6.78 7.33 15.04 10.77 12.67 5.09 7.20 -0.99%
EY 14.75 13.64 6.65 9.29 7.89 19.66 13.90 0.99%
DY 1.91 1.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.97 1.54 1.15 0.49 0.39 1.15 -9.77%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 09/03/06 10/03/05 22/03/04 24/03/03 21/03/02 20/03/01 20/03/00 -
Price 2.09 2.48 3.32 2.14 2.48 1.49 4.32 -
P/RPS 0.65 0.58 1.08 1.02 0.99 0.44 1.20 -9.70%
P/EPS 7.74 7.05 14.69 10.06 13.78 4.28 6.59 2.71%
EY 12.92 14.19 6.81 9.94 7.26 23.36 15.19 -2.65%
DY 1.67 1.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 1.50 1.07 0.54 0.33 1.05 -6.30%

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