[KESM] QoQ Cumulative Quarter Result on 30-Apr-2005 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 39.98%
YoY- 41.73%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 69,214 33,660 180,985 134,891 90,967 47,634 151,941 -40.71%
PBT 8,381 3,956 19,104 15,562 11,074 5,900 18,739 -41.43%
Tax -2,227 -1,055 -5,123 -5,033 -3,552 -1,984 -5,813 -47.15%
NP 6,154 2,901 13,981 10,529 7,522 3,916 12,926 -38.94%
-
NP to SH 5,821 2,796 13,981 10,529 7,522 3,916 12,926 -41.16%
-
Tax Rate 26.57% 26.67% 26.82% 32.34% 32.08% 33.63% 31.02% -
Total Cost 63,060 30,759 167,004 124,362 83,445 43,718 139,015 -40.87%
-
Net Worth 126,337 123,454 120,881 117,323 113,684 110,243 107,716 11.18%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 754 - 752 - 747 - 754 0.00%
Div Payout % 12.96% - 5.38% - 9.94% - 5.83% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 126,337 123,454 120,881 117,323 113,684 110,243 107,716 11.18%
NOSH 43,118 43,015 43,018 42,975 42,738 42,565 43,086 0.04%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 8.89% 8.62% 7.72% 7.81% 8.27% 8.22% 8.51% -
ROE 4.61% 2.26% 11.57% 8.97% 6.62% 3.55% 12.00% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 160.52 78.25 420.71 313.88 212.84 111.91 352.64 -40.74%
EPS 13.50 6.50 32.50 24.50 17.60 9.20 30.00 -41.19%
DPS 1.75 0.00 1.75 0.00 1.75 0.00 1.75 0.00%
NAPS 2.93 2.87 2.81 2.73 2.66 2.59 2.50 11.12%
Adjusted Per Share Value based on latest NOSH - 42,957
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 160.91 78.25 420.75 313.59 211.48 110.74 353.23 -40.71%
EPS 13.53 6.50 32.50 24.48 17.49 9.10 30.05 -41.16%
DPS 1.75 0.00 1.75 0.00 1.74 0.00 1.75 0.00%
NAPS 2.9371 2.8701 2.8103 2.7275 2.6429 2.5629 2.5042 11.18%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.83 1.95 2.30 2.51 2.58 2.65 2.50 -
P/RPS 1.14 2.49 0.55 0.80 1.21 2.37 0.71 37.00%
P/EPS 13.56 30.00 7.08 10.24 14.66 28.80 8.33 38.25%
EY 7.38 3.33 14.13 9.76 6.82 3.47 12.00 -27.61%
DY 0.96 0.00 0.76 0.00 0.68 0.00 0.70 23.36%
P/NAPS 0.62 0.68 0.82 0.92 0.97 1.02 1.00 -27.22%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 09/03/06 21/11/05 19/09/05 26/05/05 10/03/05 19/11/04 20/09/04 -
Price 2.09 1.95 1.99 2.40 2.48 2.55 2.70 -
P/RPS 1.30 2.49 0.47 0.76 1.17 2.28 0.77 41.65%
P/EPS 15.48 30.00 6.12 9.80 14.09 27.72 9.00 43.41%
EY 6.46 3.33 16.33 10.21 7.10 3.61 11.11 -30.26%
DY 0.84 0.00 0.88 0.00 0.71 0.00 0.65 18.58%
P/NAPS 0.71 0.68 0.71 0.88 0.93 0.98 1.08 -24.33%

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