[KESM] QoQ Quarter Result on 30-Apr-2003 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 9.62%
YoY- 95.63%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 33,393 32,315 31,552 28,576 27,019 17,573 13,763 80.27%
PBT 3,589 3,606 4,168 3,997 3,308 2,294 1,109 118.32%
Tax -1,153 -1,208 -1,491 -1,090 -656 -424 991 -
NP 2,436 2,398 2,677 2,907 2,652 1,870 2,100 10.37%
-
NP to SH 2,436 2,398 2,677 2,907 2,652 1,870 2,100 10.37%
-
Tax Rate 32.13% 33.50% 35.77% 27.27% 19.83% 18.48% -89.36% -
Total Cost 30,957 29,917 28,875 25,669 24,367 15,703 11,663 91.36%
-
Net Worth 94,448 92,922 86,257 84,636 84,600 68,194 82,702 9.23%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - 754 - - - - -
Div Payout % - - 28.19% - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 94,448 92,922 86,257 84,636 84,600 68,194 82,702 9.23%
NOSH 42,736 42,821 43,128 42,318 42,300 17,048 17,073 84.04%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 7.29% 7.42% 8.48% 10.17% 9.82% 10.64% 15.26% -
ROE 2.58% 2.58% 3.10% 3.43% 3.13% 2.74% 2.54% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 78.14 75.46 73.16 67.53 63.87 103.08 80.61 -2.04%
EPS 5.70 5.60 6.00 6.80 6.20 4.40 12.30 -40.03%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 2.00 2.00 2.00 4.00 4.844 -40.65%
Adjusted Per Share Value based on latest NOSH - 42,318
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 77.63 75.13 73.35 66.43 62.81 40.85 32.00 80.25%
EPS 5.66 5.57 6.22 6.76 6.17 4.35 4.88 10.36%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
NAPS 2.1957 2.1603 2.0053 1.9676 1.9668 1.5854 1.9227 9.22%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 3.40 3.34 3.30 2.10 2.29 2.60 2.52 -
P/RPS 4.35 4.43 4.51 3.11 3.59 2.52 3.13 24.46%
P/EPS 59.65 59.64 53.17 30.57 36.53 23.70 20.49 103.48%
EY 1.68 1.68 1.88 3.27 2.74 4.22 4.88 -50.78%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.54 1.65 1.05 1.15 0.65 0.52 105.81%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 22/03/04 21/11/03 23/09/03 29/05/03 24/03/03 28/11/02 26/09/02 -
Price 3.32 3.20 3.12 2.45 2.14 2.49 2.20 -
P/RPS 4.25 4.24 4.26 3.63 3.35 2.42 2.73 34.21%
P/EPS 58.25 57.14 50.27 35.67 34.13 22.70 17.89 119.20%
EY 1.72 1.75 1.99 2.80 2.93 4.41 5.59 -54.32%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.47 1.56 1.23 1.07 0.62 0.45 122.65%

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