[KESM] QoQ Annualized Quarter Result on 31-Jul-2007 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
18-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 34.32%
YoY- 45.48%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 201,749 202,650 216,004 209,661 202,748 199,542 192,176 3.29%
PBT 21,877 23,130 30,336 26,593 23,228 25,222 22,352 -1.42%
Tax 15,320 25,600 -6,024 -3,789 -5,245 -5,536 -6,032 -
NP 37,197 48,730 24,312 22,804 17,982 19,686 16,320 73.27%
-
NP to SH 31,800 41,582 21,716 20,560 15,306 16,432 14,248 70.86%
-
Tax Rate -70.03% -110.68% 19.86% 14.25% 22.58% 21.95% 26.99% -
Total Cost 164,552 153,920 191,692 186,857 184,765 179,856 175,856 -4.33%
-
Net Worth 177,908 175,005 158,992 156,135 143,846 141,335 137,330 18.85%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 1,718 - - 1,290 1,717 - - -
Div Payout % 5.41% - - 6.28% 11.22% - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 177,908 175,005 158,992 156,135 143,846 141,335 137,330 18.85%
NOSH 42,972 42,956 43,087 43,012 42,939 43,089 42,915 0.08%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 18.44% 24.05% 11.26% 10.88% 8.87% 9.87% 8.49% -
ROE 17.87% 23.76% 13.66% 13.17% 10.64% 11.63% 10.38% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 469.48 471.76 501.32 487.44 472.17 463.08 447.80 3.20%
EPS 74.00 96.80 50.40 47.80 35.60 38.20 33.20 70.71%
DPS 4.00 0.00 0.00 3.00 4.00 0.00 0.00 -
NAPS 4.14 4.074 3.69 3.63 3.35 3.28 3.20 18.75%
Adjusted Per Share Value based on latest NOSH - 42,900
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 469.03 471.12 502.17 487.42 471.35 463.89 446.77 3.29%
EPS 73.93 96.67 50.49 47.80 35.58 38.20 33.12 70.88%
DPS 4.00 0.00 0.00 3.00 3.99 0.00 0.00 -
NAPS 4.136 4.0685 3.6962 3.6298 3.3442 3.2858 3.1926 18.85%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 2.81 2.50 2.31 2.12 1.88 1.84 1.70 -
P/RPS 0.60 0.53 0.46 0.43 0.40 0.40 0.38 35.63%
P/EPS 3.80 2.58 4.58 4.44 5.27 4.83 5.12 -18.04%
EY 26.33 38.72 21.82 22.55 18.96 20.73 19.53 22.06%
DY 1.42 0.00 0.00 1.42 2.13 0.00 0.00 -
P/NAPS 0.68 0.61 0.63 0.58 0.56 0.56 0.53 18.09%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 20/05/08 12/03/08 19/11/07 18/09/07 22/05/07 13/03/07 23/11/06 -
Price 2.80 2.49 2.40 1.91 1.80 1.98 1.75 -
P/RPS 0.60 0.53 0.48 0.39 0.38 0.43 0.39 33.30%
P/EPS 3.78 2.57 4.76 4.00 5.05 5.19 5.27 -19.88%
EY 26.43 38.88 21.00 25.03 19.80 19.26 18.97 24.76%
DY 1.43 0.00 0.00 1.57 2.22 0.00 0.00 -
P/NAPS 0.68 0.61 0.65 0.53 0.54 0.60 0.55 15.20%

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