[KESM] YoY 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- 9.62%
YoY- 95.63%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 42,746 43,924 39,313 28,576 11,758 10,992 15,206 18.78%
PBT 5,830 4,488 5,563 3,997 335 293 3,498 8.88%
Tax -1,174 -1,481 -1,783 -1,090 1,151 80 -888 4.76%
NP 4,656 3,007 3,780 2,907 1,486 373 2,610 10.12%
-
NP to SH 4,207 3,007 3,780 2,907 1,486 373 2,610 8.27%
-
Tax Rate 20.14% 33.00% 32.05% 27.27% -343.58% -27.30% 25.39% -
Total Cost 38,090 40,917 35,533 25,669 10,272 10,619 12,596 20.24%
-
Net Worth 129,644 117,272 98,795 84,636 80,636 77,482 72,368 10.20%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 129,644 117,272 98,795 84,636 80,636 77,482 72,368 10.20%
NOSH 42,928 42,957 42,954 42,318 17,080 16,954 16,948 16.74%
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 10.89% 6.85% 9.62% 10.17% 12.64% 3.39% 17.16% -
ROE 3.25% 2.56% 3.83% 3.43% 1.84% 0.48% 3.61% -
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 99.57 102.25 91.52 67.53 68.84 64.83 89.72 1.75%
EPS 9.80 7.00 8.80 6.80 8.70 2.20 15.40 -7.25%
DPS 0.00 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 99.38 102.11 91.39 66.43 27.33 25.55 35.35 18.79%
EPS 9.78 6.99 8.79 6.76 3.45 0.87 6.07 8.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.014 2.7264 2.2968 1.9676 1.8746 1.8013 1.6824 10.20%
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 1.91 2.45 3.28 3.11 3.49 2.41 4.77 -14.14%
P/EPS 19.39 35.86 34.09 30.57 27.59 70.91 27.79 -5.81%
EY 5.16 2.79 2.93 3.27 3.63 1.41 3.60 6.18%
DY 0.00 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 2.01 2.35 3.22 3.63 3.11 2.45 4.37 -12.13%
P/EPS 20.41 34.29 33.52 35.67 24.60 72.27 25.45 -3.60%
EY 4.90 2.92 2.98 2.80 4.07 1.38 3.93 3.74%
DY 0.00 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