[KESM] YoY TTM Result on 31-Oct-2003 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- 5.22%
YoY- 51.94%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 176,543 167,011 167,260 119,462 53,125 46,296 59,997 19.69%
PBT 21,761 17,160 21,033 15,079 3,781 2,156 12,135 10.21%
Tax -5,100 -4,194 -6,589 -4,445 3,218 -212 -2,764 10.74%
NP 16,661 12,966 14,444 10,634 6,999 1,944 9,371 10.06%
-
NP to SH 14,899 12,861 14,444 10,634 6,999 1,944 9,371 8.03%
-
Tax Rate 23.44% 24.44% 31.33% 29.48% -85.11% 9.83% 22.78% -
Total Cost 159,882 154,045 152,816 108,828 46,126 44,352 50,626 21.11%
-
Net Worth 137,330 123,454 110,243 92,922 68,194 75,325 76,033 10.35%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 2,052 1,517 754 754 1,366 733 765 17.86%
Div Payout % 13.78% 11.80% 5.22% 7.10% 19.52% 37.73% 8.16% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 137,330 123,454 110,243 92,922 68,194 75,325 76,033 10.35%
NOSH 42,915 43,015 42,565 42,821 17,048 16,533 16,971 16.71%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 9.44% 7.76% 8.64% 8.90% 13.17% 4.20% 15.62% -
ROE 10.85% 10.42% 13.10% 11.44% 10.26% 2.58% 12.32% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 411.37 388.26 392.95 278.98 311.61 280.02 353.51 2.55%
EPS 34.72 29.90 33.93 24.83 41.05 11.76 55.22 -7.43%
DPS 4.75 3.53 1.75 1.75 8.00 4.44 4.50 0.90%
NAPS 3.20 2.87 2.59 2.17 4.00 4.556 4.48 -5.45%
Adjusted Per Share Value based on latest NOSH - 42,821
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 410.43 388.27 388.85 277.72 123.50 107.63 139.48 19.69%
EPS 34.64 29.90 33.58 24.72 16.27 4.52 21.79 8.02%
DPS 4.77 3.53 1.75 1.75 3.18 1.71 1.78 17.84%
NAPS 3.1926 2.8701 2.5629 2.1603 1.5854 1.7512 1.7676 10.35%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.70 1.95 2.65 3.34 2.60 1.59 2.44 -
P/RPS 0.41 0.50 0.67 1.20 0.83 0.57 0.69 -8.30%
P/EPS 4.90 6.52 7.81 13.45 6.33 13.52 4.42 1.73%
EY 20.42 15.33 12.81 7.44 15.79 7.40 22.63 -1.69%
DY 2.79 1.81 0.66 0.52 3.08 2.79 1.84 7.18%
P/NAPS 0.53 0.68 1.02 1.54 0.65 0.35 0.54 -0.31%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 23/11/06 21/11/05 19/11/04 21/11/03 28/11/02 28/11/01 22/11/00 -
Price 1.75 1.95 2.55 3.20 2.49 1.75 2.50 -
P/RPS 0.43 0.50 0.65 1.15 0.80 0.62 0.71 -8.01%
P/EPS 5.04 6.52 7.51 12.89 6.07 14.88 4.53 1.79%
EY 19.84 15.33 13.31 7.76 16.49 6.72 22.09 -1.77%
DY 2.71 1.81 0.69 0.55 3.21 2.54 1.80 7.05%
P/NAPS 0.55 0.68 0.98 1.47 0.62 0.38 0.56 -0.29%

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