[KENMARK] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KENMARK] KENMARK INDUSTRIAL CO. (M) BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -19.97%
YoY- 2.26%
Quarter Report
Latest QR
Upcoming QR
KENMARK's Result
KENMARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 245,439 217,981 199,046 169,280 186,621 180,006 162,284 31.65%
PBT 22,925 21,226 20,024 15,036 18,834 17,838 17,240 20.86%
Tax -52 0 0 0 -45 -8 -14 139.26%
NP 22,873 21,226 20,024 15,036 18,789 17,830 17,226 20.74%
-
NP to SH 22,873 21,226 20,024 15,036 18,789 17,830 17,226 20.74%
-
Tax Rate 0.23% 0.00% 0.00% 0.00% 0.24% 0.04% 0.08% -
Total Cost 222,566 196,754 179,022 154,244 167,832 162,176 145,058 32.92%
-
Net Worth 257,438 251,040 244,841 238,641 235,642 231,694 227,807 8.46%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,120 - - - - - - -
Div Payout % 13.64% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 257,438 251,040 244,841 238,641 235,642 231,694 227,807 8.46%
NOSH 156,023 155,925 155,950 155,975 156,054 155,499 156,032 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.32% 9.74% 10.06% 8.88% 10.07% 9.91% 10.61% -
ROE 8.88% 8.46% 8.18% 6.30% 7.97% 7.70% 7.56% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 157.31 139.80 127.63 108.53 119.59 115.76 104.01 31.66%
EPS 14.66 13.61 12.84 9.64 12.04 11.47 11.04 20.74%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.61 1.57 1.53 1.51 1.49 1.46 8.47%
Adjusted Per Share Value based on latest NOSH - 155,975
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1.37 1.22 1.11 0.95 1.04 1.01 0.91 31.25%
EPS 0.13 0.12 0.11 0.08 0.11 0.10 0.10 19.05%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0144 0.014 0.0137 0.0134 0.0132 0.013 0.0127 8.71%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 1.27 1.10 1.09 0.96 0.00 0.00 0.00 -
P/RPS 0.81 0.79 0.85 0.88 0.00 0.00 0.00 -
P/EPS 8.66 8.08 8.49 9.96 0.00 0.00 0.00 -
EY 11.54 12.38 11.78 10.04 0.00 0.00 0.00 -
DY 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 0.69 0.63 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 24/09/03 29/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.33 1.06 1.10 1.01 0.83 0.00 0.00 -
P/RPS 0.85 0.76 0.86 0.93 0.69 0.00 0.00 -
P/EPS 9.07 7.79 8.57 10.48 6.89 0.00 0.00 -
EY 11.02 12.84 11.67 9.54 14.51 0.00 0.00 -
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.66 0.70 0.66 0.55 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