[KESM] YoY Quarter Result on 31-Jan-2004 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
22-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 1.58%
YoY- -8.14%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 51,727 35,554 43,333 33,393 27,019 10,031 13,505 25.07%
PBT 7,023 4,425 5,174 3,589 3,308 43 1,493 29.42%
Tax -1,260 -1,172 -1,568 -1,153 -656 1,247 -333 24.81%
NP 5,763 3,253 3,606 2,436 2,652 1,290 1,160 30.61%
-
NP to SH 4,654 3,025 3,606 2,436 2,652 1,290 1,160 26.04%
-
Tax Rate 17.94% 26.49% 30.31% 32.13% 19.83% -2,900.00% 22.30% -
Total Cost 45,964 32,301 39,727 30,957 24,367 8,741 12,345 24.48%
-
Net Worth 140,457 126,617 112,846 94,448 84,600 78,639 77,447 10.42%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - 756 742 - - - - -
Div Payout % - 25.00% 20.59% - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 140,457 126,617 112,846 94,448 84,600 78,639 77,447 10.42%
NOSH 42,822 43,214 42,423 42,736 42,300 16,973 17,058 16.57%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 11.14% 9.15% 8.32% 7.29% 9.82% 12.86% 8.59% -
ROE 3.31% 2.39% 3.20% 2.58% 3.13% 1.64% 1.50% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 120.79 82.27 102.14 78.14 63.87 59.10 79.17 7.29%
EPS 10.80 7.00 8.50 5.70 6.20 7.60 6.80 8.01%
DPS 0.00 1.75 1.75 0.00 0.00 0.00 0.00 -
NAPS 3.28 2.93 2.66 2.21 2.00 4.633 4.54 -5.27%
Adjusted Per Share Value based on latest NOSH - 42,736
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 120.25 82.66 100.74 77.63 62.81 23.32 31.40 25.06%
EPS 10.82 7.03 8.38 5.66 6.17 3.00 2.70 26.01%
DPS 0.00 1.76 1.73 0.00 0.00 0.00 0.00 -
NAPS 3.2654 2.9436 2.6235 2.1957 1.9668 1.8282 1.8005 10.42%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.84 1.83 2.58 3.40 2.29 2.28 1.77 -
P/RPS 1.52 2.22 2.53 4.35 3.59 3.86 2.24 -6.25%
P/EPS 16.93 26.14 30.35 59.65 36.53 30.00 26.03 -6.91%
EY 5.91 3.83 3.29 1.68 2.74 3.33 3.84 7.44%
DY 0.00 0.96 0.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.97 1.54 1.15 0.49 0.39 6.21%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 13/03/07 09/03/06 10/03/05 22/03/04 24/03/03 21/03/02 20/03/01 -
Price 1.98 2.09 2.48 3.32 2.14 2.48 1.49 -
P/RPS 1.64 2.54 2.43 4.25 3.35 4.20 1.88 -2.24%
P/EPS 18.22 29.86 29.18 58.25 34.13 32.63 21.91 -3.02%
EY 5.49 3.35 3.43 1.72 2.93 3.06 4.56 3.14%
DY 0.00 0.84 0.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 0.93 1.50 1.07 0.54 0.33 10.47%

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