[KESM] YoY Cumulative Quarter Result on 31-Jan-2002 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jan-2002 [#2]
Profit Trend
QoQ- 520.16%
YoY- -48.02%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 90,967 65,708 44,592 21,442 28,789 30,483 26,197 -1.31%
PBT 11,074 7,195 5,602 367 3,825 7,703 6,679 -0.53%
Tax -3,552 -2,361 -1,080 1,171 -866 -2,129 -1,762 -0.74%
NP 7,522 4,834 4,522 1,538 2,959 5,574 4,917 -0.45%
-
NP to SH 7,522 4,834 4,522 1,538 2,959 5,574 4,917 -0.45%
-
Tax Rate 32.08% 32.81% 19.28% -319.07% 22.64% 27.64% 26.38% -
Total Cost 83,445 60,874 40,070 19,904 25,830 24,909 21,280 -1.44%
-
Net Worth 113,684 94,541 85,029 79,172 77,206 70,014 0 -100.00%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div 747 - - - - - - -100.00%
Div Payout % 9.94% - - - - - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 113,684 94,541 85,029 79,172 77,206 70,014 0 -100.00%
NOSH 42,738 42,778 42,514 17,088 17,005 16,993 17,013 -0.97%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 8.27% 7.36% 10.14% 7.17% 10.28% 18.29% 18.77% -
ROE 6.62% 5.11% 5.32% 1.94% 3.83% 7.96% 0.00% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 212.84 153.60 104.89 125.47 169.29 179.38 153.97 -0.34%
EPS 17.60 11.30 10.60 9.00 17.40 32.80 28.90 0.52%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.66 2.21 2.00 4.633 4.54 4.12 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 16,973
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 211.48 152.76 103.67 49.85 66.93 70.87 60.90 -1.31%
EPS 17.49 11.24 10.51 3.58 6.88 12.96 11.43 -0.45%
DPS 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.6429 2.1979 1.9768 1.8406 1.7949 1.6277 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 - -
Price 2.58 3.40 2.29 2.28 1.77 4.72 0.00 -
P/RPS 1.21 2.21 2.18 1.82 1.05 2.63 0.00 -100.00%
P/EPS 14.66 30.09 21.53 25.33 10.17 14.39 0.00 -100.00%
EY 6.82 3.32 4.64 3.95 9.83 6.95 0.00 -100.00%
DY 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.97 1.54 1.15 0.49 0.39 1.15 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 10/03/05 22/03/04 24/03/03 21/03/02 20/03/01 20/03/00 - -
Price 2.48 3.32 2.14 2.48 1.49 4.32 0.00 -
P/RPS 1.17 2.16 2.04 1.98 0.88 2.41 0.00 -100.00%
P/EPS 14.09 29.38 20.12 27.56 8.56 13.17 0.00 -100.00%
EY 7.10 3.40 4.97 3.63 11.68 7.59 0.00 -100.00%
DY 0.71 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.93 1.50 1.07 0.54 0.33 1.05 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