[KESM] YoY Quarter Result on 31-Jan-2003 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
24-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- 41.82%
YoY- 105.58%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 35,554 43,333 33,393 27,019 10,031 13,505 15,083 15.34%
PBT 4,425 5,174 3,589 3,308 43 1,493 3,696 3.04%
Tax -1,172 -1,568 -1,153 -656 1,247 -333 -927 3.98%
NP 3,253 3,606 2,436 2,652 1,290 1,160 2,769 2.71%
-
NP to SH 3,025 3,606 2,436 2,652 1,290 1,160 2,769 1.48%
-
Tax Rate 26.49% 30.31% 32.13% 19.83% -2,900.00% 22.30% 25.08% -
Total Cost 32,301 39,727 30,957 24,367 8,741 12,345 12,314 17.41%
-
Net Worth 126,617 112,846 94,448 84,600 78,639 77,447 69,989 10.37%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 756 742 - - - - - -
Div Payout % 25.00% 20.59% - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 126,617 112,846 94,448 84,600 78,639 77,447 69,989 10.37%
NOSH 43,214 42,423 42,736 42,300 16,973 17,058 16,987 16.82%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 9.15% 8.32% 7.29% 9.82% 12.86% 8.59% 18.36% -
ROE 2.39% 3.20% 2.58% 3.13% 1.64% 1.50% 3.96% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 82.27 102.14 78.14 63.87 59.10 79.17 88.79 -1.26%
EPS 7.00 8.50 5.70 6.20 7.60 6.80 16.30 -13.12%
DPS 1.75 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.66 2.21 2.00 4.633 4.54 4.12 -5.51%
Adjusted Per Share Value based on latest NOSH - 42,300
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 82.66 100.74 77.63 62.81 23.32 31.40 35.06 15.35%
EPS 7.03 8.38 5.66 6.17 3.00 2.70 6.44 1.47%
DPS 1.76 1.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9436 2.6235 2.1957 1.9668 1.8282 1.8005 1.6271 10.37%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.83 2.58 3.40 2.29 2.28 1.77 4.72 -
P/RPS 2.22 2.53 4.35 3.59 3.86 2.24 5.32 -13.54%
P/EPS 26.14 30.35 59.65 36.53 30.00 26.03 28.96 -1.69%
EY 3.83 3.29 1.68 2.74 3.33 3.84 3.45 1.75%
DY 0.96 0.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.97 1.54 1.15 0.49 0.39 1.15 -9.77%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 09/03/06 10/03/05 22/03/04 24/03/03 21/03/02 20/03/01 20/03/00 -
Price 2.09 2.48 3.32 2.14 2.48 1.49 4.32 -
P/RPS 2.54 2.43 4.25 3.35 4.20 1.88 4.87 -10.27%
P/EPS 29.86 29.18 58.25 34.13 32.63 21.91 26.50 2.00%
EY 3.35 3.43 1.72 2.93 3.06 4.56 3.77 -1.94%
DY 0.84 0.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 1.50 1.07 0.54 0.33 1.05 -6.30%

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