[KESM] YoY Annualized Quarter Result on 31-Jan-2004 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
22-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 0.79%
YoY- 6.9%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 199,542 138,428 181,934 131,416 89,184 42,884 57,578 23.00%
PBT 25,222 16,762 22,148 14,390 11,204 734 7,650 21.98%
Tax -5,536 -4,454 -7,104 -4,722 -2,160 2,342 -1,732 21.35%
NP 19,686 12,308 15,044 9,668 9,044 3,076 5,918 22.16%
-
NP to SH 16,432 11,642 15,044 9,668 9,044 3,076 5,918 18.54%
-
Tax Rate 21.95% 26.57% 32.08% 32.81% 19.28% -319.07% 22.64% -
Total Cost 179,856 126,120 166,890 121,748 80,140 39,808 51,660 23.09%
-
Net Worth 141,335 126,337 113,684 94,541 85,029 79,172 77,206 10.59%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - 1,509 1,495 - - - - -
Div Payout % - 12.96% 9.94% - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 141,335 126,337 113,684 94,541 85,029 79,172 77,206 10.59%
NOSH 43,089 43,118 42,738 42,778 42,514 17,088 17,005 16.75%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 9.87% 8.89% 8.27% 7.36% 10.14% 7.17% 10.28% -
ROE 11.63% 9.22% 13.23% 10.23% 10.64% 3.89% 7.67% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 463.08 321.04 425.69 307.20 209.77 250.95 338.58 5.35%
EPS 38.20 27.00 35.20 22.60 21.20 18.00 34.80 1.56%
DPS 0.00 3.50 3.50 0.00 0.00 0.00 0.00 -
NAPS 3.28 2.93 2.66 2.21 2.00 4.633 4.54 -5.27%
Adjusted Per Share Value based on latest NOSH - 42,736
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 463.89 321.82 422.96 305.52 207.33 99.70 133.86 23.00%
EPS 38.20 27.07 34.97 22.48 21.03 7.15 13.76 18.54%
DPS 0.00 3.51 3.48 0.00 0.00 0.00 0.00 -
NAPS 3.2858 2.9371 2.6429 2.1979 1.9768 1.8406 1.7949 10.59%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.84 1.83 2.58 3.40 2.29 2.28 1.77 -
P/RPS 0.40 0.57 0.61 1.11 1.09 0.91 0.52 -4.27%
P/EPS 4.83 6.78 7.33 15.04 10.77 12.67 5.09 -0.86%
EY 20.73 14.75 13.64 6.65 9.29 7.89 19.66 0.88%
DY 0.00 1.91 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.97 1.54 1.15 0.49 0.39 6.21%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 13/03/07 09/03/06 10/03/05 22/03/04 24/03/03 21/03/02 20/03/01 -
Price 1.98 2.09 2.48 3.32 2.14 2.48 1.49 -
P/RPS 0.43 0.65 0.58 1.08 1.02 0.99 0.44 -0.38%
P/EPS 5.19 7.74 7.05 14.69 10.06 13.78 4.28 3.26%
EY 19.26 12.92 14.19 6.81 9.94 7.26 23.36 -3.16%
DY 0.00 1.67 1.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 0.93 1.50 1.07 0.54 0.33 10.47%

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