[KESM] YoY Cumulative 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- 101.58%
YoY- 6.9%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 99,771 69,214 90,967 65,708 44,592 21,442 28,789 23.00%
PBT 12,611 8,381 11,074 7,195 5,602 367 3,825 21.98%
Tax -2,768 -2,227 -3,552 -2,361 -1,080 1,171 -866 21.35%
NP 9,843 6,154 7,522 4,834 4,522 1,538 2,959 22.16%
-
NP to SH 8,216 5,821 7,522 4,834 4,522 1,538 2,959 18.54%
-
Tax Rate 21.95% 26.57% 32.08% 32.81% 19.28% -319.07% 22.64% -
Total Cost 89,928 63,060 83,445 60,874 40,070 19,904 25,830 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 - 754 747 - - - - -
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 5.81% 4.61% 6.62% 5.11% 5.32% 1.94% 3.83% -
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 231.54 160.52 212.84 153.60 104.89 125.47 169.29 5.35%
EPS 19.10 13.50 17.60 11.30 10.60 9.00 17.40 1.56%
DPS 0.00 1.75 1.75 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 231.95 160.91 211.48 152.76 103.67 49.85 66.93 23.00%
EPS 19.10 13.53 17.49 11.24 10.51 3.58 6.88 18.54%
DPS 0.00 1.75 1.74 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 0.79 1.14 1.21 2.21 2.18 1.82 1.05 -4.62%
P/EPS 9.65 13.56 14.66 30.09 21.53 25.33 10.17 -0.87%
EY 10.36 7.38 6.82 3.32 4.64 3.95 9.83 0.87%
DY 0.00 0.96 0.68 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 0.86 1.30 1.17 2.16 2.04 1.98 0.88 -0.38%
P/EPS 10.38 15.48 14.09 29.38 20.12 27.56 8.56 3.26%
EY 9.63 6.46 7.10 3.40 4.97 3.63 11.68 -3.16%
DY 0.00 0.84 0.71 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