[KESM] YoY TTM Result on 31-Oct-2002 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- 30.17%
YoY- 260.03%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 167,011 167,260 119,462 53,125 46,296 59,997 29,509 -1.82%
PBT 17,160 21,033 15,079 3,781 2,156 12,135 6,424 -1.03%
Tax -4,194 -6,589 -4,445 3,218 -212 -2,764 -1,376 -1.17%
NP 12,966 14,444 10,634 6,999 1,944 9,371 5,048 -0.99%
-
NP to SH 12,861 14,444 10,634 6,999 1,944 9,371 5,048 -0.98%
-
Tax Rate 24.44% 31.33% 29.48% -85.11% 9.83% 22.78% 21.42% -
Total Cost 154,045 152,816 108,828 46,126 44,352 50,626 24,461 -1.93%
-
Net Worth 123,454 110,243 92,922 68,194 75,325 76,033 74,289 -0.53%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 1,517 754 754 1,366 733 765 764 -0.72%
Div Payout % 11.80% 5.22% 7.10% 19.52% 37.73% 8.16% 15.15% -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 123,454 110,243 92,922 68,194 75,325 76,033 74,289 -0.53%
NOSH 43,015 42,565 42,821 17,048 16,533 16,971 17,000 -0.98%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 7.76% 8.64% 8.90% 13.17% 4.20% 15.62% 17.11% -
ROE 10.42% 13.10% 11.44% 10.26% 2.58% 12.32% 6.79% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 388.26 392.95 278.98 311.61 280.02 353.51 173.58 -0.85%
EPS 29.90 33.93 24.83 41.05 11.76 55.22 29.69 -0.00%
DPS 3.53 1.75 1.75 8.00 4.44 4.50 4.50 0.25%
NAPS 2.87 2.59 2.17 4.00 4.556 4.48 4.37 0.44%
Adjusted Per Share Value based on latest NOSH - 17,048
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 388.27 388.85 277.72 123.50 107.63 139.48 68.60 -1.82%
EPS 29.90 33.58 24.72 16.27 4.52 21.79 11.74 -0.98%
DPS 3.53 1.75 1.75 3.18 1.71 1.78 1.78 -0.72%
NAPS 2.8701 2.5629 2.1603 1.5854 1.7512 1.7676 1.7271 -0.53%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 1.95 2.65 3.34 2.60 1.59 2.44 0.00 -
P/RPS 0.50 0.67 1.20 0.83 0.57 0.69 0.00 -100.00%
P/EPS 6.52 7.81 13.45 6.33 13.52 4.42 0.00 -100.00%
EY 15.33 12.81 7.44 15.79 7.40 22.63 0.00 -100.00%
DY 1.81 0.66 0.52 3.08 2.79 1.84 0.00 -100.00%
P/NAPS 0.68 1.02 1.54 0.65 0.35 0.54 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 21/11/05 19/11/04 21/11/03 28/11/02 28/11/01 22/11/00 - -
Price 1.95 2.55 3.20 2.49 1.75 2.50 0.00 -
P/RPS 0.50 0.65 1.15 0.80 0.62 0.71 0.00 -100.00%
P/EPS 6.52 7.51 12.89 6.07 14.88 4.53 0.00 -100.00%
EY 15.33 13.31 7.76 16.49 6.72 22.09 0.00 -100.00%
DY 1.81 0.69 0.55 3.21 2.54 1.80 0.00 -100.00%
P/NAPS 0.68 0.98 1.47 0.62 0.38 0.56 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