[KESM] QoQ Annualized Quarter Result on 31-Jul-2008 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
17-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- -3.58%
YoY- 49.13%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 163,000 169,680 182,128 197,504 201,749 202,650 216,004 -17.12%
PBT 9,312 11,788 19,868 20,691 21,877 23,130 30,336 -54.52%
Tax -1,942 -1,630 -2,808 14,685 15,320 25,600 -6,024 -53.01%
NP 7,369 10,158 17,060 35,376 37,197 48,730 24,312 -54.91%
-
NP to SH 6,594 9,396 16,080 30,661 31,800 41,582 21,716 -54.85%
-
Tax Rate 20.85% 13.83% 14.13% -70.97% -70.03% -110.68% 19.86% -
Total Cost 155,630 159,522 165,068 162,128 164,552 153,920 191,692 -12.98%
-
Net Worth 191,818 191,799 190,736 186,202 177,908 175,005 158,992 13.34%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 1,720 - - 1,290 1,718 - - -
Div Payout % 26.09% - - 4.21% 5.41% - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 191,818 191,799 190,736 186,202 177,908 175,005 158,992 13.34%
NOSH 43,008 43,100 42,765 43,002 42,972 42,956 43,087 -0.12%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 4.52% 5.99% 9.37% 17.91% 18.44% 24.05% 11.26% -
ROE 3.44% 4.90% 8.43% 16.47% 17.87% 23.76% 13.66% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 378.99 393.68 425.87 459.28 469.48 471.76 501.32 -17.02%
EPS 15.33 21.80 37.60 71.30 74.00 96.80 50.40 -54.80%
DPS 4.00 0.00 0.00 3.00 4.00 0.00 0.00 -
NAPS 4.46 4.45 4.46 4.33 4.14 4.074 3.69 13.48%
Adjusted Per Share Value based on latest NOSH - 43,107
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 378.94 394.47 423.41 459.16 469.03 471.12 502.17 -17.12%
EPS 15.33 21.84 37.38 71.28 73.93 96.67 50.49 -54.85%
DPS 4.00 0.00 0.00 3.00 4.00 0.00 0.00 -
NAPS 4.4594 4.4589 4.4342 4.3288 4.136 4.0685 3.6962 13.34%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.90 1.89 2.00 2.81 2.81 2.50 2.31 -
P/RPS 0.50 0.48 0.47 0.61 0.60 0.53 0.46 5.72%
P/EPS 12.39 8.67 5.32 3.94 3.80 2.58 4.58 94.26%
EY 8.07 11.53 18.80 25.37 26.33 38.72 21.82 -48.50%
DY 2.11 0.00 0.00 1.07 1.42 0.00 0.00 -
P/NAPS 0.43 0.42 0.45 0.65 0.68 0.61 0.63 -22.49%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 27/05/09 10/03/09 25/11/08 17/09/08 20/05/08 12/03/08 19/11/07 -
Price 2.25 1.95 1.95 2.62 2.80 2.49 2.40 -
P/RPS 0.59 0.50 0.46 0.57 0.60 0.53 0.48 14.76%
P/EPS 14.67 8.94 5.19 3.67 3.78 2.57 4.76 111.92%
EY 6.81 11.18 19.28 27.21 26.43 38.88 21.00 -52.83%
DY 1.78 0.00 0.00 1.15 1.43 0.00 0.00 -
P/NAPS 0.50 0.44 0.44 0.61 0.68 0.61 0.65 -16.06%

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