[KESM] YoY TTM 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- 19.46%
YoY- 303.13%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 159,232 177,200 125,836 70,113 42,822 58,419 44,592 23.60%
PBT 16,411 22,618 15,360 7,046 706 9,932 10,120 8.38%
Tax -3,798 -7,004 -4,942 1,315 1,368 -2,170 -2,303 8.68%
NP 12,613 15,614 10,418 8,361 2,074 7,762 7,817 8.29%
-
NP to SH 12,280 15,614 10,418 8,361 2,074 7,762 7,817 7.81%
-
Tax Rate 23.14% 30.97% 32.17% -18.66% -193.77% 21.85% 22.76% -
Total Cost 146,619 161,586 115,418 61,752 40,748 50,657 36,775 25.89%
-
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 1,531 1,497 1,502 1,366 733 765 764 12.27%
Div Payout % 12.47% 9.59% 14.42% 16.34% 35.37% 9.86% 9.78% -
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 7.92% 8.81% 8.28% 11.93% 4.84% 13.29% 17.53% -
ROE 9.70% 13.84% 11.03% 9.88% 2.64% 10.02% 11.17% -
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 368.47 417.69 294.44 165.75 252.28 342.46 262.50 5.80%
EPS 28.42 36.81 24.38 19.77 12.22 45.50 46.02 -7.71%
DPS 3.54 3.50 3.50 3.23 4.32 4.50 4.50 -3.91%
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 370.18 411.95 292.54 163.00 99.55 135.81 103.67 23.60%
EPS 28.55 36.30 24.22 19.44 4.82 18.05 18.17 7.81%
DPS 3.56 3.48 3.49 3.18 1.71 1.78 1.78 12.23%
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 0.50 0.62 1.15 1.38 0.90 0.52 1.80 -19.20%
P/EPS 6.44 7.01 13.95 11.59 18.66 3.89 10.26 -7.46%
EY 15.53 14.27 7.17 8.63 5.36 25.71 9.75 8.05%
DY 1.94 1.36 1.03 1.41 1.90 2.54 0.95 12.62%
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 - -
Price 2.09 2.48 3.32 2.14 2.48 1.49 0.00 -
P/RPS 0.57 0.59 1.13 1.29 0.98 0.44 0.00 -
P/EPS 7.35 6.74 13.62 10.83 20.30 3.27 0.00 -
EY 13.60 14.84 7.34 9.24 4.93 30.54 0.00 -
DY 1.70 1.41 1.05 1.51 1.74 3.02 0.00 -
P/NAPS 0.71 0.93 1.50 1.07 0.54 0.33 0.00 -

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