[KESM] QoQ Cumulative Quarter Result on 31-Oct-2000 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
22-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2001
Quarter
31-Oct-2000 [#1]
Profit Trend
QoQ- -82.66%
YoY- -35.86%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 50,169 39,781 28,789 15,284 60,113 45,689 30,483 39.43%
PBT 4,164 4,118 3,825 2,332 13,810 11,201 7,703 -33.66%
Tax -669 -786 -866 -533 -3,433 -3,017 -2,129 -53.81%
NP 3,495 3,332 2,959 1,799 10,377 8,184 5,574 -26.76%
-
NP to SH 3,495 3,332 2,959 1,799 10,377 8,184 5,574 -26.76%
-
Tax Rate 16.07% 19.09% 22.64% 22.86% 24.86% 26.94% 27.64% -
Total Cost 46,674 36,449 25,830 13,485 49,736 37,505 24,909 52.04%
-
Net Worth 77,059 77,689 77,206 76,033 74,340 72,652 70,014 6.60%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 77,059 77,689 77,206 76,033 74,340 72,652 70,014 6.60%
NOSH 16,966 16,999 17,005 16,971 17,011 17,014 16,993 -0.10%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 6.97% 8.38% 10.28% 11.77% 17.26% 17.91% 18.29% -
ROE 4.54% 4.29% 3.83% 2.37% 13.96% 11.26% 7.96% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 295.70 234.01 169.29 90.06 353.37 268.53 179.38 39.58%
EPS 20.60 19.60 17.40 10.60 61.00 48.10 32.80 -26.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.542 4.57 4.54 4.48 4.37 4.27 4.12 6.72%
Adjusted Per Share Value based on latest NOSH - 16,971
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 116.63 92.48 66.93 35.53 139.75 106.22 70.87 39.43%
EPS 8.13 7.75 6.88 4.18 24.12 19.03 12.96 -26.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7915 1.8061 1.7949 1.7676 1.7283 1.689 1.6277 6.60%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 1.66 1.56 1.77 2.44 3.40 4.28 4.72 -
P/RPS 0.56 0.67 1.05 2.71 0.96 1.59 2.63 -64.37%
P/EPS 8.06 7.96 10.17 23.02 5.57 8.90 14.39 -32.07%
EY 12.41 12.56 9.83 4.34 17.94 11.24 6.95 47.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.39 0.54 0.78 1.00 1.15 -53.07%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 27/09/01 25/05/01 20/03/01 22/11/00 25/09/00 26/05/00 20/03/00 -
Price 1.44 1.59 1.49 2.50 3.28 3.92 4.32 -
P/RPS 0.49 0.68 0.88 2.78 0.93 1.46 2.41 -65.45%
P/EPS 6.99 8.11 8.56 23.58 5.38 8.15 13.17 -34.47%
EY 14.31 12.33 11.68 4.24 18.60 12.27 7.59 52.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.33 0.56 0.75 0.92 1.05 -54.74%

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