[KESM] YoY Quarter Result on 31-Jul-2004 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
20-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 14.07%
YoY- 61.08%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 57,600 50,199 46,094 46,920 31,552 13,763 10,388 33.02%
PBT 9,172 5,918 3,542 5,981 4,168 1,109 46 141.60%
Tax 145 -1,246 -90 -1,669 -1,491 991 117 3.63%
NP 9,317 4,672 3,452 4,312 2,677 2,100 163 96.20%
-
NP to SH 9,080 4,105 3,452 4,312 2,677 2,100 163 95.36%
-
Tax Rate -1.58% 21.05% 2.54% 27.91% 35.77% -89.36% -254.35% -
Total Cost 48,283 45,527 42,642 42,608 28,875 11,663 10,225 29.51%
-
Net Worth 152,727 134,816 124,412 107,800 86,257 82,702 74,034 12.82%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 1,287 1,296 774 754 754 - 733 9.83%
Div Payout % 14.17% 31.58% 22.45% 17.50% 28.19% - 450.00% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 152,727 134,816 124,412 107,800 86,257 82,702 74,034 12.82%
NOSH 42,900 43,210 44,275 43,120 43,128 17,073 16,300 17.49%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 16.18% 9.31% 7.49% 9.19% 8.48% 15.26% 1.57% -
ROE 5.95% 3.04% 2.77% 4.00% 3.10% 2.54% 0.22% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 134.26 116.17 104.11 108.81 73.16 80.61 63.73 13.21%
EPS 21.10 9.50 8.00 10.00 6.00 12.30 1.00 66.19%
DPS 3.00 3.00 1.75 1.75 1.75 0.00 4.50 -6.53%
NAPS 3.56 3.12 2.81 2.50 2.00 4.844 4.542 -3.97%
Adjusted Per Share Value based on latest NOSH - 43,120
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 133.91 116.70 107.16 109.08 73.35 32.00 24.15 33.02%
EPS 21.11 9.54 8.03 10.02 6.22 4.88 0.38 95.27%
DPS 2.99 3.01 1.80 1.75 1.75 0.00 1.71 9.75%
NAPS 3.5506 3.1342 2.8923 2.5061 2.0053 1.9227 1.7212 12.82%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 2.12 1.57 2.30 2.50 3.30 2.52 1.66 -
P/RPS 1.58 1.35 2.21 2.30 4.51 3.13 2.60 -7.96%
P/EPS 10.02 16.53 29.50 25.00 53.17 20.49 166.00 -37.35%
EY 9.98 6.05 3.39 4.00 1.88 4.88 0.60 59.73%
DY 1.42 1.91 0.76 0.70 0.53 0.00 2.71 -10.20%
P/NAPS 0.60 0.50 0.82 1.00 1.65 0.52 0.37 8.38%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 18/09/07 19/09/06 19/09/05 20/09/04 23/09/03 26/09/02 27/09/01 -
Price 1.91 2.00 1.99 2.70 3.12 2.20 1.44 -
P/RPS 1.42 1.72 1.91 2.48 4.26 2.73 2.26 -7.44%
P/EPS 9.02 21.05 25.52 27.00 50.27 17.89 144.00 -36.96%
EY 11.08 4.75 3.92 3.70 1.99 5.59 0.69 58.80%
DY 1.57 1.50 0.88 0.65 0.56 0.00 3.13 -10.85%
P/NAPS 0.54 0.64 0.71 1.08 1.56 0.45 0.32 9.10%

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