[KESM] YoY Quarter Result on 30-Apr-2004 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 55.17%
YoY- 30.03%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 49,987 52,290 42,746 39,313 28,576 11,758 10,992 24.13%
PBT 4,843 4,810 5,830 5,563 3,997 335 293 49.24%
Tax -1,310 -1,166 -1,174 -1,783 -1,090 1,151 80 -
NP 3,533 3,644 4,656 3,780 2,907 1,486 373 37.84%
-
NP to SH 3,059 3,264 4,207 3,780 2,907 1,486 373 35.03%
-
Tax Rate 27.05% 24.24% 20.14% 32.05% 27.27% -343.58% -27.30% -
Total Cost 46,454 48,646 38,090 35,533 25,669 10,272 10,619 23.45%
-
Net Worth 178,369 144,502 129,644 98,795 84,636 80,636 77,482 12.63%
Dividend
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 178,369 144,502 129,644 98,795 84,636 80,636 77,482 12.63%
NOSH 43,084 43,135 42,928 42,954 42,318 17,080 16,954 14.23%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 7.07% 6.97% 10.89% 9.62% 10.17% 12.64% 3.39% -
ROE 1.71% 2.26% 3.25% 3.83% 3.43% 1.84% 0.48% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 116.02 121.22 99.57 91.52 67.53 68.84 64.83 8.66%
EPS 7.10 7.60 9.80 8.80 6.80 8.70 2.20 18.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.14 3.35 3.02 2.30 2.00 4.721 4.57 -1.40%
Adjusted Per Share Value based on latest NOSH - 42,954
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 116.21 121.56 99.38 91.39 66.43 27.33 25.55 24.13%
EPS 7.11 7.59 9.78 8.79 6.76 3.45 0.87 34.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1467 3.3594 3.014 2.2968 1.9676 1.8746 1.8013 12.63%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/08 30/04/07 28/04/06 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 2.81 1.88 1.90 3.00 2.10 2.40 1.56 -
P/RPS 2.42 1.55 1.91 3.28 3.11 3.49 2.41 0.05%
P/EPS 39.58 24.84 19.39 34.09 30.57 27.59 70.91 -7.98%
EY 2.53 4.02 5.16 2.93 3.27 3.63 1.41 8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.63 1.30 1.05 0.51 0.34 10.40%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 20/05/08 22/05/07 25/05/06 21/05/04 29/05/03 31/05/02 25/05/01 -
Price 2.80 1.80 2.00 2.95 2.45 2.14 1.59 -
P/RPS 2.41 1.48 2.01 3.22 3.63 3.11 2.45 -0.23%
P/EPS 39.44 23.79 20.41 33.52 35.67 24.60 72.27 -8.28%
EY 2.54 4.20 4.90 2.98 2.80 4.07 1.38 9.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.54 0.66 1.28 1.23 0.45 0.35 9.94%

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