[KESM] QoQ Annualized Quarter Result on 31-Jan-2002 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jan-2002 [#2]
Profit Trend
QoQ- 210.08%
YoY- -48.02%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 70,292 46,963 44,266 42,884 45,644 50,169 53,041 20.58%
PBT 9,176 1,811 936 734 1,296 4,164 5,490 40.70%
Tax -1,696 3,313 3,096 2,342 -304 -669 -1,048 37.71%
NP 7,480 5,124 4,032 3,076 992 3,495 4,442 41.40%
-
NP to SH 7,480 5,124 4,032 3,076 992 3,495 4,442 41.40%
-
Tax Rate 18.48% -182.94% -330.77% -319.07% 23.46% 16.07% 19.09% -
Total Cost 62,812 41,839 40,234 39,808 44,652 46,674 48,598 18.59%
-
Net Worth 68,194 82,460 80,203 79,172 75,325 77,059 77,689 -8.30%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 68,194 82,460 80,203 79,172 75,325 77,059 77,689 -8.30%
NOSH 17,048 17,023 16,988 17,088 16,533 16,966 16,999 0.19%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 10.64% 10.91% 9.11% 7.17% 2.17% 6.97% 8.38% -
ROE 10.97% 6.21% 5.03% 3.89% 1.32% 4.54% 5.72% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 412.31 275.88 260.56 250.95 276.07 295.70 312.01 20.36%
EPS 17.60 30.10 23.73 18.00 6.00 20.60 26.13 -23.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.844 4.721 4.633 4.556 4.542 4.57 -8.47%
Adjusted Per Share Value based on latest NOSH - 16,973
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 163.41 109.18 102.91 99.70 106.11 116.63 123.31 20.58%
EPS 17.39 11.91 9.37 7.15 2.31 8.13 10.33 41.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5854 1.917 1.8646 1.8406 1.7512 1.7915 1.8061 -8.30%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 2.60 2.52 2.40 2.28 1.59 1.66 1.56 -
P/RPS 0.63 0.91 0.92 0.91 0.58 0.56 0.50 16.60%
P/EPS 5.93 8.37 10.11 12.67 26.50 8.06 5.97 -0.44%
EY 16.87 11.94 9.89 7.89 3.77 12.41 16.75 0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.51 0.49 0.35 0.37 0.34 53.85%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 28/11/02 26/09/02 31/05/02 21/03/02 28/11/01 27/09/01 25/05/01 -
Price 2.49 2.20 2.14 2.48 1.75 1.44 1.59 -
P/RPS 0.60 0.80 0.82 0.99 0.63 0.49 0.51 11.41%
P/EPS 5.68 7.31 9.02 13.78 29.17 6.99 6.08 -4.42%
EY 17.62 13.68 11.09 7.26 3.43 14.31 16.44 4.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.45 0.45 0.54 0.38 0.32 0.35 46.25%

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