[KESM] YoY Quarter Result on 31-Jul-2003 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -7.91%
YoY- 27.48%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 50,199 46,094 46,920 31,552 13,763 10,388 14,424 23.09%
PBT 5,918 3,542 5,981 4,168 1,109 46 2,609 14.61%
Tax -1,246 -90 -1,669 -1,491 991 117 -416 20.05%
NP 4,672 3,452 4,312 2,677 2,100 163 2,193 13.42%
-
NP to SH 4,105 3,452 4,312 2,677 2,100 163 2,193 11.00%
-
Tax Rate 21.05% 2.54% 27.91% 35.77% -89.36% -254.35% 15.94% -
Total Cost 45,527 42,642 42,608 28,875 11,663 10,225 12,231 24.47%
-
Net Worth 134,816 124,412 107,800 86,257 82,702 74,034 74,289 10.43%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 1,296 774 754 754 - 733 765 9.17%
Div Payout % 31.58% 22.45% 17.50% 28.19% - 450.00% 34.88% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 134,816 124,412 107,800 86,257 82,702 74,034 74,289 10.43%
NOSH 43,210 44,275 43,120 43,128 17,073 16,300 17,000 16.81%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 9.31% 7.49% 9.19% 8.48% 15.26% 1.57% 15.20% -
ROE 3.04% 2.77% 4.00% 3.10% 2.54% 0.22% 2.95% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 116.17 104.11 108.81 73.16 80.61 63.73 84.85 5.37%
EPS 9.50 8.00 10.00 6.00 12.30 1.00 12.90 -4.96%
DPS 3.00 1.75 1.75 1.75 0.00 4.50 4.50 -6.53%
NAPS 3.12 2.81 2.50 2.00 4.844 4.542 4.37 -5.45%
Adjusted Per Share Value based on latest NOSH - 43,128
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 116.70 107.16 109.08 73.35 32.00 24.15 33.53 23.09%
EPS 9.54 8.03 10.02 6.22 4.88 0.38 5.10 10.99%
DPS 3.01 1.80 1.75 1.75 0.00 1.71 1.78 9.14%
NAPS 3.1342 2.8923 2.5061 2.0053 1.9227 1.7212 1.7271 10.43%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.57 2.30 2.50 3.30 2.52 1.66 3.40 -
P/RPS 1.35 2.21 2.30 4.51 3.13 2.60 4.01 -16.58%
P/EPS 16.53 29.50 25.00 53.17 20.49 166.00 26.36 -7.47%
EY 6.05 3.39 4.00 1.88 4.88 0.60 3.79 8.10%
DY 1.91 0.76 0.70 0.53 0.00 2.71 1.32 6.34%
P/NAPS 0.50 0.82 1.00 1.65 0.52 0.37 0.78 -7.14%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 19/09/06 19/09/05 20/09/04 23/09/03 26/09/02 27/09/01 25/09/00 -
Price 2.00 1.99 2.70 3.12 2.20 1.44 3.28 -
P/RPS 1.72 1.91 2.48 4.26 2.73 2.26 3.87 -12.63%
P/EPS 21.05 25.52 27.00 50.27 17.89 144.00 25.43 -3.09%
EY 4.75 3.92 3.70 1.99 5.59 0.69 3.93 3.20%
DY 1.50 0.88 0.65 0.56 0.00 3.13 1.37 1.52%
P/NAPS 0.64 0.71 1.08 1.56 0.45 0.32 0.75 -2.60%

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