[KESM] YoY TTM Result on 30-Apr-2003 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 17.0%
YoY- 206.93%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 158,054 181,811 136,573 86,931 43,588 54,205 59,798 17.57%
PBT 17,753 21,543 16,926 10,708 748 6,727 13,618 4.51%
Tax -3,491 -6,702 -5,635 -926 2,439 -1,202 -3,191 1.50%
NP 14,262 14,841 11,291 9,782 3,187 5,525 10,427 5.35%
-
NP to SH 13,480 14,841 11,291 9,782 3,187 5,525 10,427 4.37%
-
Tax Rate 19.66% 31.11% 33.29% 8.65% -326.07% 17.87% 23.43% -
Total Cost 143,792 166,970 125,282 77,149 40,401 48,680 49,371 19.49%
-
Net Worth 129,644 117,272 98,795 84,636 80,636 77,482 72,368 10.20%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 1,531 1,497 1,502 768 733 765 764 12.27%
Div Payout % 11.36% 10.09% 13.31% 7.85% 23.02% 13.85% 7.33% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 129,644 117,272 98,795 84,636 80,636 77,482 72,368 10.20%
NOSH 42,928 42,957 42,954 42,318 17,080 16,954 16,948 16.74%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 9.02% 8.16% 8.27% 11.25% 7.31% 10.19% 17.44% -
ROE 10.40% 12.66% 11.43% 11.56% 3.95% 7.13% 14.41% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 368.18 423.24 317.95 205.42 255.19 319.71 352.83 0.71%
EPS 31.40 34.55 26.29 23.12 18.66 32.59 61.52 -10.59%
DPS 3.57 3.50 3.50 1.82 4.29 4.50 4.50 -3.78%
NAPS 3.02 2.73 2.30 2.00 4.721 4.57 4.27 -5.60%
Adjusted Per Share Value based on latest NOSH - 42,318
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 367.44 422.67 317.50 202.10 101.33 126.02 139.02 17.57%
EPS 31.34 34.50 26.25 22.74 7.41 12.84 24.24 4.37%
DPS 3.56 3.48 3.49 1.79 1.71 1.78 1.78 12.24%
NAPS 3.014 2.7264 2.2968 1.9676 1.8746 1.8013 1.6824 10.20%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 1.90 2.51 3.00 2.10 2.40 1.56 4.28 -
P/RPS 0.52 0.59 0.94 1.02 0.94 0.49 1.21 -13.12%
P/EPS 6.05 7.27 11.41 9.08 12.86 4.79 6.96 -2.30%
EY 16.53 13.76 8.76 11.01 7.77 20.89 14.37 2.36%
DY 1.88 1.39 1.17 0.86 1.79 2.88 1.05 10.18%
P/NAPS 0.63 0.92 1.30 1.05 0.51 0.34 1.00 -7.40%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 25/05/06 26/05/05 21/05/04 29/05/03 31/05/02 25/05/01 26/05/00 -
Price 2.00 2.40 2.95 2.45 2.14 1.59 3.92 -
P/RPS 0.54 0.57 0.93 1.19 0.84 0.50 1.11 -11.31%
P/EPS 6.37 6.95 11.22 10.60 11.47 4.88 6.37 0.00%
EY 15.70 14.40 8.91 9.43 8.72 20.50 15.69 0.01%
DY 1.78 1.46 1.19 0.74 2.01 2.83 1.15 7.54%
P/NAPS 0.66 0.88 1.28 1.23 0.45 0.35 0.92 -5.38%

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