[KENMARK] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[KENMARK] KENMARK INDUSTRIAL CO. (M) BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 6.98%
YoY- 7.84%
Quarter Report
Latest QR
Upcoming QR
KENMARK's Result
KENMARK's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 269,298 245,440 215,103 205,002 193,698 186,621 184,855 28.47%
PBT 24,362 22,925 21,375 20,227 18,917 18,834 17,915 22.72%
Tax -52 -52 -39 -39 -46 -46 -86 -28.47%
NP 24,310 22,873 21,336 20,188 18,871 18,788 17,829 22.93%
-
NP to SH 24,310 22,873 21,336 20,188 18,871 18,788 17,829 22.93%
-
Tax Rate 0.21% 0.23% 0.18% 0.19% 0.24% 0.24% 0.48% -
Total Cost 244,988 222,567 193,767 184,814 174,827 167,833 167,026 29.06%
-
Net Worth 262,930 257,229 250,973 244,818 238,641 235,681 228,787 9.70%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 3,117 3,117 - - - - - -
Div Payout % 12.83% 13.63% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 262,930 257,229 250,973 244,818 238,641 235,681 228,787 9.70%
NOSH 156,506 155,896 155,883 155,935 155,975 156,080 153,548 1.27%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.03% 9.32% 9.92% 9.85% 9.74% 10.07% 9.64% -
ROE 9.25% 8.89% 8.50% 8.25% 7.91% 7.97% 7.79% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 172.07 157.44 137.99 131.47 124.19 119.57 120.39 26.85%
EPS 15.53 14.67 13.69 12.95 12.10 12.04 11.61 21.38%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.65 1.61 1.57 1.53 1.51 1.49 8.32%
Adjusted Per Share Value based on latest NOSH - 155,935
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.51 1.37 1.20 1.15 1.08 1.04 1.03 29.02%
EPS 0.14 0.13 0.12 0.11 0.11 0.11 0.10 25.12%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0147 0.0144 0.014 0.0137 0.0134 0.0132 0.0128 9.65%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 1.55 1.27 1.10 1.09 0.96 0.00 0.00 -
P/RPS 0.90 0.81 0.80 0.83 0.77 0.00 0.00 -
P/EPS 9.98 8.66 8.04 8.42 7.93 0.00 0.00 -
EY 10.02 11.55 12.44 11.88 12.60 0.00 0.00 -
DY 1.29 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.77 0.68 0.69 0.63 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 20/11/03 24/09/03 29/05/03 28/02/03 29/11/02 -
Price 1.44 1.33 1.06 1.10 1.01 0.83 0.00 -
P/RPS 0.84 0.84 0.77 0.84 0.81 0.69 0.00 -
P/EPS 9.27 9.06 7.74 8.50 8.35 6.90 0.00 -
EY 10.79 11.03 12.91 11.77 11.98 14.50 0.00 -
DY 1.39 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.66 0.70 0.66 0.55 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