[KESM] YoY Cumulative Quarter Result on 30-Apr-2002 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
30-Apr-2002 [#3]
Profit Trend
QoQ- 96.62%
YoY- -9.24%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 134,891 105,021 73,168 33,200 39,781 45,689 0 -100.00%
PBT 15,562 12,758 9,599 702 4,118 11,201 0 -100.00%
Tax -5,033 -4,144 -2,170 2,322 -786 -3,017 0 -100.00%
NP 10,529 8,614 7,429 3,024 3,332 8,184 0 -100.00%
-
NP to SH 10,529 8,614 7,429 3,024 3,332 8,184 0 -100.00%
-
Tax Rate 32.34% 32.48% 22.61% -330.77% 19.09% 26.94% - -
Total Cost 124,362 96,407 65,739 30,176 36,449 37,505 0 -100.00%
-
Net Worth 117,323 98,568 84,874 80,203 77,689 72,652 0 -100.00%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 117,323 98,568 84,874 80,203 77,689 72,652 0 -100.00%
NOSH 42,975 42,855 42,437 16,988 16,999 17,014 17,013 -0.98%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 7.81% 8.20% 10.15% 9.11% 8.38% 17.91% 0.00% -
ROE 8.97% 8.74% 8.75% 3.77% 4.29% 11.26% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 313.88 245.06 172.42 195.42 234.01 268.53 0.00 -100.00%
EPS 24.50 20.10 17.50 17.80 19.60 48.10 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.30 2.00 4.721 4.57 4.27 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 17,080
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 313.59 244.15 170.10 77.18 92.48 106.22 0.00 -100.00%
EPS 24.48 20.03 17.27 7.03 7.75 19.03 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7275 2.2915 1.9732 1.8646 1.8061 1.689 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 - -
Price 2.51 3.00 2.10 2.40 1.56 4.28 0.00 -
P/RPS 0.80 1.22 1.22 1.23 0.67 1.59 0.00 -100.00%
P/EPS 10.24 14.93 12.00 13.48 7.96 8.90 0.00 -100.00%
EY 9.76 6.70 8.34 7.42 12.56 11.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.30 1.05 0.51 0.34 1.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 26/05/05 21/05/04 29/05/03 31/05/02 25/05/01 26/05/00 - -
Price 2.40 2.95 2.45 2.14 1.59 3.92 0.00 -
P/RPS 0.76 1.20 1.42 1.10 0.68 1.46 0.00 -100.00%
P/EPS 9.80 14.68 14.00 12.02 8.11 8.15 0.00 -100.00%
EY 10.21 6.81 7.15 8.32 12.33 12.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.28 1.23 0.45 0.35 0.92 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