[KESM] YoY Cumulative Quarter Result on 31-Oct-2003 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- -76.27%
YoY- 28.24%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 48,044 33,660 47,634 32,315 17,573 11,411 15,284 21.02%
PBT 5,588 3,956 5,900 3,606 2,294 324 2,332 15.67%
Tax -1,508 -1,055 -1,984 -1,208 -424 -76 -533 18.91%
NP 4,080 2,901 3,916 2,398 1,870 248 1,799 14.61%
-
NP to SH 3,562 2,796 3,916 2,398 1,870 248 1,799 12.05%
-
Tax Rate 26.99% 26.67% 33.63% 33.50% 18.48% 23.46% 22.86% -
Total Cost 43,964 30,759 43,718 29,917 15,703 11,163 13,485 21.75%
-
Net Worth 137,330 123,454 110,243 92,922 68,194 75,325 76,033 10.35%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 137,330 123,454 110,243 92,922 68,194 75,325 76,033 10.35%
NOSH 42,915 43,015 42,565 42,821 17,048 16,533 16,971 16.71%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 8.49% 8.62% 8.22% 7.42% 10.64% 2.17% 11.77% -
ROE 2.59% 2.26% 3.55% 2.58% 2.74% 0.33% 2.37% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 111.95 78.25 111.91 75.46 103.08 69.02 90.06 3.69%
EPS 8.30 6.50 9.20 5.60 4.40 1.50 10.60 -3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 2.87 2.59 2.17 4.00 4.556 4.48 -5.45%
Adjusted Per Share Value based on latest NOSH - 42,821
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 111.69 78.25 110.74 75.13 40.85 26.53 35.53 21.02%
EPS 8.28 6.50 9.10 5.57 4.35 0.58 4.18 12.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1926 2.8701 2.5629 2.1603 1.5854 1.7512 1.7676 10.35%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.70 1.95 2.65 3.34 2.60 1.59 2.44 -
P/RPS 1.52 2.49 2.37 4.43 2.52 2.30 2.71 -9.18%
P/EPS 20.48 30.00 28.80 59.64 23.70 106.00 23.02 -1.92%
EY 4.88 3.33 3.47 1.68 4.22 0.94 4.34 1.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 1.02 1.54 0.65 0.35 0.54 -0.31%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 23/11/06 21/11/05 19/11/04 21/11/03 28/11/02 28/11/01 22/11/00 -
Price 1.75 1.95 2.55 3.20 2.49 1.75 2.50 -
P/RPS 1.56 2.49 2.28 4.24 2.42 2.54 2.78 -9.17%
P/EPS 21.08 30.00 27.72 57.14 22.70 116.67 23.58 -1.84%
EY 4.74 3.33 3.61 1.75 4.41 0.86 4.24 1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.98 1.47 0.62 0.38 0.56 -0.29%

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