[KESM] YoY Cumulative 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- -69.7%
YoY- 63.3%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 54,001 48,044 33,660 47,634 32,315 17,573 11,411 29.55%
PBT 7,584 5,588 3,956 5,900 3,606 2,294 324 69.09%
Tax -1,506 -1,508 -1,055 -1,984 -1,208 -424 -76 64.46%
NP 6,078 4,080 2,901 3,916 2,398 1,870 248 70.39%
-
NP to SH 5,429 3,562 2,796 3,916 2,398 1,870 248 67.21%
-
Tax Rate 19.86% 26.99% 26.67% 33.63% 33.50% 18.48% 23.46% -
Total Cost 47,923 43,964 30,759 43,718 29,917 15,703 11,163 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 3.41% 2.59% 2.26% 3.55% 2.58% 2.74% 0.33% -
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 125.33 111.95 78.25 111.91 75.46 103.08 69.02 10.44%
EPS 12.60 8.30 6.50 9.20 5.60 4.40 1.50 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 125.54 111.69 78.25 110.74 75.13 40.85 26.53 29.55%
EPS 12.62 8.28 6.50 9.10 5.57 4.35 0.58 67.04%
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 1.84 1.52 2.49 2.37 4.43 2.52 2.30 -3.64%
P/EPS 18.33 20.48 30.00 28.80 59.64 23.70 106.00 -25.34%
EY 5.45 4.88 3.33 3.47 1.68 4.22 0.94 34.01%
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 1.91 1.56 2.49 2.28 4.24 2.42 2.54 -4.63%
P/EPS 19.05 21.08 30.00 27.72 57.14 22.70 116.67 -26.05%
EY 5.25 4.74 3.33 3.61 1.75 4.41 0.86 35.17%
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