[KESM] YoY Cumulative Quarter Result on 31-Jul-2003 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 36.03%
YoY- 97.23%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 162,159 180,985 151,941 104,720 46,963 50,169 60,113 17.97%
PBT 20,129 19,104 18,739 13,767 1,811 4,164 13,810 6.47%
Tax -4,647 -5,123 -5,813 -3,661 3,313 -669 -3,433 5.17%
NP 15,482 13,981 12,926 10,106 5,124 3,495 10,377 6.89%
-
NP to SH 14,133 13,981 12,926 10,106 5,124 3,495 10,377 5.28%
-
Tax Rate 23.09% 26.82% 31.02% 26.59% -182.94% 16.07% 24.86% -
Total Cost 146,677 167,004 139,015 94,614 41,839 46,674 49,736 19.74%
-
Net Worth 134,027 120,881 107,716 89,269 82,460 77,059 74,340 10.31%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 1,288 752 754 736 - - - -
Div Payout % 9.12% 5.38% 5.83% 7.29% - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 134,027 120,881 107,716 89,269 82,460 77,059 74,340 10.31%
NOSH 42,957 43,018 43,086 42,108 17,023 16,966 17,011 16.68%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 9.55% 7.72% 8.51% 9.65% 10.91% 6.97% 17.26% -
ROE 10.54% 11.57% 12.00% 11.32% 6.21% 4.54% 13.96% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 377.49 420.71 352.64 248.69 275.88 295.70 353.37 1.10%
EPS 32.90 32.50 30.00 24.00 30.10 20.60 61.00 -9.77%
DPS 3.00 1.75 1.75 1.75 0.00 0.00 0.00 -
NAPS 3.12 2.81 2.50 2.12 4.844 4.542 4.37 -5.45%
Adjusted Per Share Value based on latest NOSH - 43,128
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 376.99 420.75 353.23 243.45 109.18 116.63 139.75 17.97%
EPS 32.86 32.50 30.05 23.49 11.91 8.13 24.12 5.28%
DPS 3.00 1.75 1.75 1.71 0.00 0.00 0.00 -
NAPS 3.1159 2.8103 2.5042 2.0753 1.917 1.7915 1.7283 10.31%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.57 2.30 2.50 3.30 2.52 1.66 3.40 -
P/RPS 0.42 0.55 0.71 1.33 0.91 0.56 0.96 -12.86%
P/EPS 4.77 7.08 8.33 13.75 8.37 8.06 5.57 -2.54%
EY 20.96 14.13 12.00 7.27 11.94 12.41 17.94 2.62%
DY 1.91 0.76 0.70 0.53 0.00 0.00 0.00 -
P/NAPS 0.50 0.82 1.00 1.56 0.52 0.37 0.78 -7.14%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 19/09/06 19/09/05 20/09/04 23/09/03 26/09/02 27/09/01 25/09/00 -
Price 2.00 1.99 2.70 3.12 2.20 1.44 3.28 -
P/RPS 0.53 0.47 0.77 1.25 0.80 0.49 0.93 -8.94%
P/EPS 6.08 6.12 9.00 13.00 7.31 6.99 5.38 2.05%
EY 16.45 16.33 11.11 7.69 13.68 14.31 18.60 -2.02%
DY 1.50 0.88 0.65 0.56 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 1.08 1.47 0.45 0.32 0.75 -2.60%

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