[KENMARK] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[KENMARK] KENMARK INDUSTRIAL CO. (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 40.5%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
KENMARK's Result
KENMARK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 302,179 253,864 245,439 186,621 188,223 212,742 162,658 -0.66%
PBT 8,559 26,116 22,925 18,834 19,455 19,952 15,065 0.61%
Tax -5,835 -43 -52 -45 -79 -311 0 -100.00%
NP 2,724 26,073 22,873 18,789 19,376 19,641 15,065 1.85%
-
NP to SH 2,724 26,073 22,873 18,789 19,376 19,641 15,065 1.85%
-
Tax Rate 68.17% 0.16% 0.23% 0.24% 0.41% 1.56% 0.00% -
Total Cost 299,455 227,791 222,566 167,832 168,847 193,101 147,593 -0.75%
-
Net Worth 329,057 292,128 257,438 235,642 195,703 498,141 145,853 -0.87%
Dividend
31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 3,192 3,120 - - - - -
Div Payout % - 12.25% 13.64% - - - - -
Equity
31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 329,057 292,128 257,438 235,642 195,703 498,141 145,853 -0.87%
NOSH 181,800 159,633 156,023 156,054 138,796 118,605 38,998 -1.64%
Ratio Analysis
31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.90% 10.27% 9.32% 10.07% 10.29% 9.23% 9.26% -
ROE 0.83% 8.93% 8.88% 7.97% 9.90% 3.94% 10.33% -
Per Share
31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 166.22 159.03 157.31 119.59 135.61 179.37 417.09 0.99%
EPS 1.50 16.40 14.66 12.04 13.96 16.56 38.63 3.56%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.83 1.65 1.51 1.41 4.20 3.74 0.78%
Adjusted Per Share Value based on latest NOSH - 156,080
31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1.69 1.42 1.37 1.04 1.05 1.19 0.91 -0.66%
EPS 0.02 0.15 0.13 0.11 0.11 0.11 0.08 1.50%
DPS 0.00 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0184 0.0163 0.0144 0.0132 0.011 0.0279 0.0082 -0.86%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/03/07 31/12/04 31/12/03 - - - - -
Price 0.93 1.48 1.27 0.00 0.00 0.00 0.00 -
P/RPS 0.56 0.93 0.81 0.00 0.00 0.00 0.00 -100.00%
P/EPS 62.07 9.06 8.66 0.00 0.00 0.00 0.00 -100.00%
EY 1.61 11.04 11.54 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 1.35 1.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.81 0.77 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/07 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/05/07 28/02/05 27/02/04 28/02/03 28/02/02 - 29/02/00 -
Price 0.96 1.48 1.33 0.83 0.00 0.00 0.00 -
P/RPS 0.58 0.93 0.85 0.69 0.00 0.00 0.00 -100.00%
P/EPS 64.07 9.06 9.07 6.89 0.00 0.00 0.00 -100.00%
EY 1.56 11.04 11.02 14.51 0.00 0.00 0.00 -100.00%
DY 0.00 1.35 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.81 0.81 0.55 0.00 0.00 0.00 -100.00%

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