[KENMARK] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KENMARK] KENMARK INDUSTRIAL CO. (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 5.37%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
KENMARK's Result
KENMARK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 217,981 199,046 169,280 186,621 180,006 162,284 140,972 33.68%
PBT 21,226 20,024 15,036 18,834 17,838 17,240 14,704 27.70%
Tax 0 0 0 -45 -8 -14 0 -
NP 21,226 20,024 15,036 18,789 17,830 17,226 14,704 27.70%
-
NP to SH 21,226 20,024 15,036 18,789 17,830 17,226 14,704 27.70%
-
Tax Rate 0.00% 0.00% 0.00% 0.24% 0.04% 0.08% 0.00% -
Total Cost 196,754 179,022 154,244 167,832 162,176 145,058 126,268 34.37%
-
Net Worth 251,040 244,841 238,641 235,642 231,694 227,807 222,740 8.29%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 251,040 244,841 238,641 235,642 231,694 227,807 222,740 8.29%
NOSH 155,925 155,950 155,975 156,054 155,499 156,032 155,762 0.06%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.74% 10.06% 8.88% 10.07% 9.91% 10.61% 10.43% -
ROE 8.46% 8.18% 6.30% 7.97% 7.70% 7.56% 6.60% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 139.80 127.63 108.53 119.59 115.76 104.01 90.50 33.59%
EPS 13.61 12.84 9.64 12.04 11.47 11.04 9.44 27.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.57 1.53 1.51 1.49 1.46 1.43 8.21%
Adjusted Per Share Value based on latest NOSH - 156,080
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.22 1.11 0.95 1.04 1.01 0.91 0.79 33.56%
EPS 0.12 0.11 0.08 0.11 0.10 0.10 0.08 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.014 0.0137 0.0134 0.0132 0.013 0.0127 0.0125 7.84%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 1.10 1.09 0.96 0.00 0.00 0.00 0.00 -
P/RPS 0.79 0.85 0.88 0.00 0.00 0.00 0.00 -
P/EPS 8.08 8.49 9.96 0.00 0.00 0.00 0.00 -
EY 12.38 11.78 10.04 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.69 0.63 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 24/09/03 29/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.06 1.10 1.01 0.83 0.00 0.00 0.00 -
P/RPS 0.76 0.86 0.93 0.69 0.00 0.00 0.00 -
P/EPS 7.79 8.57 10.48 6.89 0.00 0.00 0.00 -
EY 12.84 11.67 9.54 14.51 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.66 0.55 0.00 0.00 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