[KESM] YoY Cumulative Quarter Result on 30-Apr-2003 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 64.29%
YoY- 145.67%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 111,960 134,891 105,021 73,168 33,200 39,781 45,689 16.10%
PBT 14,211 15,562 12,758 9,599 702 4,118 11,201 4.04%
Tax -3,401 -5,033 -4,144 -2,170 2,322 -786 -3,017 2.01%
NP 10,810 10,529 8,614 7,429 3,024 3,332 8,184 4.74%
-
NP to SH 10,028 10,529 8,614 7,429 3,024 3,332 8,184 3.44%
-
Tax Rate 23.93% 32.34% 32.48% 22.61% -330.77% 19.09% 26.94% -
Total Cost 101,150 124,362 96,407 65,739 30,176 36,449 37,505 17.97%
-
Net Worth 129,976 117,323 98,568 84,874 80,203 77,689 72,652 10.17%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 753 - - - - - - -
Div Payout % 7.51% - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 129,976 117,323 98,568 84,874 80,203 77,689 72,652 10.17%
NOSH 43,038 42,975 42,855 42,437 16,988 16,999 17,014 16.71%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 9.66% 7.81% 8.20% 10.15% 9.11% 8.38% 17.91% -
ROE 7.72% 8.97% 8.74% 8.75% 3.77% 4.29% 11.26% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 260.14 313.88 245.06 172.42 195.42 234.01 268.53 -0.52%
EPS 23.30 24.50 20.10 17.50 17.80 19.60 48.10 -11.37%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 2.73 2.30 2.00 4.721 4.57 4.27 -5.60%
Adjusted Per Share Value based on latest NOSH - 42,318
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 260.28 313.59 244.15 170.10 77.18 92.48 106.22 16.10%
EPS 23.31 24.48 20.03 17.27 7.03 7.75 19.03 3.43%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0217 2.7275 2.2915 1.9732 1.8646 1.8061 1.689 10.17%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 1.90 2.51 3.00 2.10 2.40 1.56 4.28 -
P/RPS 0.73 0.80 1.22 1.22 1.23 0.67 1.59 -12.16%
P/EPS 8.15 10.24 14.93 12.00 13.48 7.96 8.90 -1.45%
EY 12.26 9.76 6.70 8.34 7.42 12.56 11.24 1.45%
DY 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.92 1.30 1.05 0.51 0.34 1.00 -7.40%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 25/05/06 26/05/05 21/05/04 29/05/03 31/05/02 25/05/01 26/05/00 -
Price 2.00 2.40 2.95 2.45 2.14 1.59 3.92 -
P/RPS 0.77 0.76 1.20 1.42 1.10 0.68 1.46 -10.11%
P/EPS 8.58 9.80 14.68 14.00 12.02 8.11 8.15 0.86%
EY 11.65 10.21 6.81 7.15 8.32 12.33 12.27 -0.86%
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.88 1.28 1.23 0.45 0.35 0.92 -5.38%

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