[KESM] QoQ Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -6.85%
YoY- 14.48%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 202,650 216,004 209,661 202,748 199,542 192,176 162,159 15.97%
PBT 23,130 30,336 26,593 23,228 25,222 22,352 20,129 9.67%
Tax 25,600 -6,024 -3,789 -5,245 -5,536 -6,032 -4,647 -
NP 48,730 24,312 22,804 17,982 19,686 16,320 15,482 114.32%
-
NP to SH 41,582 21,716 20,560 15,306 16,432 14,248 14,133 104.92%
-
Tax Rate -110.68% 19.86% 14.25% 22.58% 21.95% 26.99% 23.09% -
Total Cost 153,920 191,692 186,857 184,765 179,856 175,856 146,677 3.25%
-
Net Worth 175,005 158,992 156,135 143,846 141,335 137,330 134,027 19.40%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - 1,290 1,717 - - 1,288 -
Div Payout % - - 6.28% 11.22% - - 9.12% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 175,005 158,992 156,135 143,846 141,335 137,330 134,027 19.40%
NOSH 42,956 43,087 43,012 42,939 43,089 42,915 42,957 -0.00%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 24.05% 11.26% 10.88% 8.87% 9.87% 8.49% 9.55% -
ROE 23.76% 13.66% 13.17% 10.64% 11.63% 10.38% 10.54% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 471.76 501.32 487.44 472.17 463.08 447.80 377.49 15.97%
EPS 96.80 50.40 47.80 35.60 38.20 33.20 32.90 104.92%
DPS 0.00 0.00 3.00 4.00 0.00 0.00 3.00 -
NAPS 4.074 3.69 3.63 3.35 3.28 3.20 3.12 19.40%
Adjusted Per Share Value based on latest NOSH - 43,135
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 471.12 502.17 487.42 471.35 463.89 446.77 376.99 15.97%
EPS 96.67 50.49 47.80 35.58 38.20 33.12 32.86 104.90%
DPS 0.00 0.00 3.00 3.99 0.00 0.00 3.00 -
NAPS 4.0685 3.6962 3.6298 3.3442 3.2858 3.1926 3.1159 19.40%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 2.50 2.31 2.12 1.88 1.84 1.70 1.57 -
P/RPS 0.53 0.46 0.43 0.40 0.40 0.38 0.42 16.72%
P/EPS 2.58 4.58 4.44 5.27 4.83 5.12 4.77 -33.54%
EY 38.72 21.82 22.55 18.96 20.73 19.53 20.96 50.38%
DY 0.00 0.00 1.42 2.13 0.00 0.00 1.91 -
P/NAPS 0.61 0.63 0.58 0.56 0.56 0.53 0.50 14.13%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 12/03/08 19/11/07 18/09/07 22/05/07 13/03/07 23/11/06 19/09/06 -
Price 2.49 2.40 1.91 1.80 1.98 1.75 2.00 -
P/RPS 0.53 0.48 0.39 0.38 0.43 0.39 0.53 0.00%
P/EPS 2.57 4.76 4.00 5.05 5.19 5.27 6.08 -43.58%
EY 38.88 21.00 25.03 19.80 19.26 18.97 16.45 77.15%
DY 0.00 0.00 1.57 2.22 0.00 0.00 1.50 -
P/NAPS 0.61 0.65 0.53 0.54 0.60 0.55 0.64 -3.14%

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