[KESM] QoQ Annualized Quarter Result on 31-Oct-2007 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 5.62%
YoY- 52.41%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 197,504 201,749 202,650 216,004 209,661 202,748 199,542 -0.68%
PBT 20,691 21,877 23,130 30,336 26,593 23,228 25,222 -12.37%
Tax 14,685 15,320 25,600 -6,024 -3,789 -5,245 -5,536 -
NP 35,376 37,197 48,730 24,312 22,804 17,982 19,686 47.86%
-
NP to SH 30,661 31,800 41,582 21,716 20,560 15,306 16,432 51.62%
-
Tax Rate -70.97% -70.03% -110.68% 19.86% 14.25% 22.58% 21.95% -
Total Cost 162,128 164,552 153,920 191,692 186,857 184,765 179,856 -6.69%
-
Net Worth 186,202 177,908 175,005 158,992 156,135 143,846 141,335 20.19%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 1,290 1,718 - - 1,290 1,717 - -
Div Payout % 4.21% 5.41% - - 6.28% 11.22% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 186,202 177,908 175,005 158,992 156,135 143,846 141,335 20.19%
NOSH 43,002 42,972 42,956 43,087 43,012 42,939 43,089 -0.13%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 17.91% 18.44% 24.05% 11.26% 10.88% 8.87% 9.87% -
ROE 16.47% 17.87% 23.76% 13.66% 13.17% 10.64% 11.63% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 459.28 469.48 471.76 501.32 487.44 472.17 463.08 -0.54%
EPS 71.30 74.00 96.80 50.40 47.80 35.60 38.20 51.65%
DPS 3.00 4.00 0.00 0.00 3.00 4.00 0.00 -
NAPS 4.33 4.14 4.074 3.69 3.63 3.35 3.28 20.36%
Adjusted Per Share Value based on latest NOSH - 43,087
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 459.16 469.03 471.12 502.17 487.42 471.35 463.89 -0.68%
EPS 71.28 73.93 96.67 50.49 47.80 35.58 38.20 51.62%
DPS 3.00 4.00 0.00 0.00 3.00 3.99 0.00 -
NAPS 4.3288 4.136 4.0685 3.6962 3.6298 3.3442 3.2858 20.19%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 2.81 2.81 2.50 2.31 2.12 1.88 1.84 -
P/RPS 0.61 0.60 0.53 0.46 0.43 0.40 0.40 32.52%
P/EPS 3.94 3.80 2.58 4.58 4.44 5.27 4.83 -12.70%
EY 25.37 26.33 38.72 21.82 22.55 18.96 20.73 14.42%
DY 1.07 1.42 0.00 0.00 1.42 2.13 0.00 -
P/NAPS 0.65 0.68 0.61 0.63 0.58 0.56 0.56 10.45%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 17/09/08 20/05/08 12/03/08 19/11/07 18/09/07 22/05/07 13/03/07 -
Price 2.62 2.80 2.49 2.40 1.91 1.80 1.98 -
P/RPS 0.57 0.60 0.53 0.48 0.39 0.38 0.43 20.69%
P/EPS 3.67 3.78 2.57 4.76 4.00 5.05 5.19 -20.64%
EY 27.21 26.43 38.88 21.00 25.03 19.80 19.26 25.93%
DY 1.15 1.43 0.00 0.00 1.57 2.22 0.00 -
P/NAPS 0.61 0.68 0.61 0.65 0.53 0.54 0.60 1.10%

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