[KESM] YoY Annualized Quarter Result on 31-Oct-2002 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- 45.98%
YoY- 654.03%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 134,640 190,536 129,260 70,292 45,644 61,136 15,400 -2.27%
PBT 15,824 23,600 14,424 9,176 1,296 9,328 4,007 -1.44%
Tax -4,220 -7,936 -4,832 -1,696 -304 -2,132 -1,202 -1.32%
NP 11,604 15,664 9,592 7,480 992 7,196 2,805 -1.49%
-
NP to SH 11,184 15,664 9,592 7,480 992 7,196 2,805 -1.45%
-
Tax Rate 26.67% 33.63% 33.50% 18.48% 23.46% 22.86% 30.00% -
Total Cost 123,036 174,872 119,668 62,812 44,652 53,940 12,595 -2.39%
-
Net Worth 123,454 110,243 92,922 68,194 75,325 76,033 67,150 -0.64%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 123,454 110,243 92,922 68,194 75,325 76,033 67,150 -0.64%
NOSH 43,015 42,565 42,821 17,048 16,533 16,971 17,000 -0.98%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 8.62% 8.22% 7.42% 10.64% 2.17% 11.77% 18.21% -
ROE 9.06% 14.21% 10.32% 10.97% 1.32% 9.46% 4.18% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 313.00 447.63 301.86 412.31 276.07 360.22 90.59 -1.30%
EPS 26.00 36.80 22.40 17.60 6.00 42.40 16.50 -0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.59 2.17 4.00 4.556 4.48 3.95 0.34%
Adjusted Per Share Value based on latest NOSH - 17,048
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 313.01 442.96 300.50 163.41 106.11 142.13 35.80 -2.27%
EPS 26.00 36.42 22.30 17.39 2.31 16.73 6.52 -1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8701 2.5629 2.1603 1.5854 1.7512 1.7676 1.5611 -0.64%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 1.95 2.65 3.34 2.60 1.59 2.44 0.00 -
P/RPS 0.62 0.59 1.11 0.63 0.58 0.68 0.00 -100.00%
P/EPS 7.50 7.20 14.91 5.93 26.50 5.75 0.00 -100.00%
EY 13.33 13.89 6.71 16.87 3.77 17.38 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.02 1.54 0.65 0.35 0.54 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 21/11/05 19/11/04 21/11/03 28/11/02 28/11/01 22/11/00 22/11/99 -
Price 1.95 2.55 3.20 2.49 1.75 2.50 0.00 -
P/RPS 0.62 0.57 1.06 0.60 0.63 0.69 0.00 -100.00%
P/EPS 7.50 6.93 14.29 5.68 29.17 5.90 0.00 -100.00%
EY 13.33 14.43 7.00 17.62 3.43 16.96 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.98 1.47 0.62 0.38 0.56 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