[KESM] YoY TTM 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- 8.38%
YoY- 15.43%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/08 30/04/07 30/04/06 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 208,912 202,260 158,054 136,573 86,931 43,588 54,205 21.23%
PBT 25,580 23,339 17,753 16,926 10,708 748 6,727 21.00%
Tax 11,635 -5,180 -3,491 -5,635 -926 2,439 -1,202 -
NP 37,215 18,159 14,262 11,291 9,782 3,187 5,525 31.29%
-
NP to SH 32,930 15,585 13,480 11,291 9,782 3,187 5,525 29.02%
-
Tax Rate -45.48% 22.19% 19.66% 33.29% 8.65% -326.07% 17.87% -
Total Cost 171,697 184,101 143,792 125,282 77,149 40,401 48,680 19.71%
-
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 1,287 1,296 1,531 1,502 768 733 765 7.70%
Div Payout % 3.91% 8.32% 11.36% 13.31% 7.85% 23.02% 13.85% -
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 17.81% 8.98% 9.02% 8.27% 11.25% 7.31% 10.19% -
ROE 18.46% 10.79% 10.40% 11.43% 11.56% 3.95% 7.13% -
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 484.89 468.90 368.18 317.95 205.42 255.19 319.71 6.12%
EPS 76.43 36.13 31.40 26.29 23.12 18.66 32.59 12.93%
DPS 3.00 3.00 3.57 3.50 1.82 4.29 4.50 -5.62%
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 485.68 470.21 367.44 317.50 202.10 101.33 126.02 21.23%
EPS 76.56 36.23 31.34 26.25 22.74 7.41 12.84 29.02%
DPS 2.99 3.01 3.56 3.49 1.79 1.71 1.78 7.68%
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 0.58 0.40 0.52 0.94 1.02 0.94 0.49 2.43%
P/EPS 3.68 5.20 6.05 11.41 9.08 12.86 4.79 -3.69%
EY 27.20 19.22 16.53 8.76 11.01 7.77 20.89 3.83%
DY 1.07 1.60 1.88 1.17 0.86 1.79 2.88 -13.18%
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 0.58 0.38 0.54 0.93 1.19 0.84 0.50 2.14%
P/EPS 3.66 4.98 6.37 11.22 10.60 11.47 4.88 -4.02%
EY 27.30 20.07 15.70 8.91 9.43 8.72 20.50 4.17%
DY 1.07 1.67 1.78 1.19 0.74 2.01 2.83 -12.96%
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