[KESM] YoY Annualized Quarter Result on 31-Oct-2004 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
19-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 21.18%
YoY- 63.3%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 216,004 192,176 134,640 190,536 129,260 70,292 45,644 29.55%
PBT 30,336 22,352 15,824 23,600 14,424 9,176 1,296 69.09%
Tax -6,024 -6,032 -4,220 -7,936 -4,832 -1,696 -304 64.46%
NP 24,312 16,320 11,604 15,664 9,592 7,480 992 70.39%
-
NP to SH 21,716 14,248 11,184 15,664 9,592 7,480 992 67.21%
-
Tax Rate 19.86% 26.99% 26.67% 33.63% 33.50% 18.48% 23.46% -
Total Cost 191,692 175,856 123,036 174,872 119,668 62,812 44,652 27.47%
-
Net Worth 158,992 137,330 123,454 110,243 92,922 68,194 75,325 13.25%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 158,992 137,330 123,454 110,243 92,922 68,194 75,325 13.25%
NOSH 43,087 42,915 43,015 42,565 42,821 17,048 16,533 17.30%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 11.26% 8.49% 8.62% 8.22% 7.42% 10.64% 2.17% -
ROE 13.66% 10.38% 9.06% 14.21% 10.32% 10.97% 1.32% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 501.32 447.80 313.00 447.63 301.86 412.31 276.07 10.44%
EPS 50.40 33.20 26.00 36.80 22.40 17.60 6.00 42.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.20 2.87 2.59 2.17 4.00 4.556 -3.45%
Adjusted Per Share Value based on latest NOSH - 42,565
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 502.17 446.77 313.01 442.96 300.50 163.41 106.11 29.55%
EPS 50.49 33.12 26.00 36.42 22.30 17.39 2.31 67.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6962 3.1926 2.8701 2.5629 2.1603 1.5854 1.7512 13.25%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 2.31 1.70 1.95 2.65 3.34 2.60 1.59 -
P/RPS 0.46 0.38 0.62 0.59 1.11 0.63 0.58 -3.78%
P/EPS 4.58 5.12 7.50 7.20 14.91 5.93 26.50 -25.35%
EY 21.82 19.53 13.33 13.89 6.71 16.87 3.77 33.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.68 1.02 1.54 0.65 0.35 10.28%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 19/11/07 23/11/06 21/11/05 19/11/04 21/11/03 28/11/02 28/11/01 -
Price 2.40 1.75 1.95 2.55 3.20 2.49 1.75 -
P/RPS 0.48 0.39 0.62 0.57 1.06 0.60 0.63 -4.42%
P/EPS 4.76 5.27 7.50 6.93 14.29 5.68 29.17 -26.06%
EY 21.00 18.97 13.33 14.43 7.00 17.62 3.43 35.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.68 0.98 1.47 0.62 0.38 9.35%

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