[KESM] QoQ Cumulative Quarter Result on 30-Apr-2006 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 72.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 99,771 48,044 162,159 111,960 69,214 33,660 180,985 -32.69%
PBT 12,611 5,588 20,129 14,211 8,381 3,956 19,104 -24.12%
Tax -2,768 -1,508 -4,647 -3,401 -2,227 -1,055 -5,123 -33.58%
NP 9,843 4,080 15,482 10,810 6,154 2,901 13,981 -20.80%
-
NP to SH 8,216 3,562 14,133 10,028 5,821 2,796 13,981 -29.77%
-
Tax Rate 21.95% 26.99% 23.09% 23.93% 26.57% 26.67% 26.82% -
Total Cost 89,928 43,964 146,677 101,150 63,060 30,759 167,004 -33.73%
-
Net Worth 141,335 137,330 134,027 129,976 126,337 123,454 120,881 10.95%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - 1,288 753 754 - 752 -
Div Payout % - - 9.12% 7.51% 12.96% - 5.38% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 141,335 137,330 134,027 129,976 126,337 123,454 120,881 10.95%
NOSH 43,089 42,915 42,957 43,038 43,118 43,015 43,018 0.10%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 9.87% 8.49% 9.55% 9.66% 8.89% 8.62% 7.72% -
ROE 5.81% 2.59% 10.54% 7.72% 4.61% 2.26% 11.57% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 231.54 111.95 377.49 260.14 160.52 78.25 420.71 -32.76%
EPS 19.10 8.30 32.90 23.30 13.50 6.50 32.50 -29.77%
DPS 0.00 0.00 3.00 1.75 1.75 0.00 1.75 -
NAPS 3.28 3.20 3.12 3.02 2.93 2.87 2.81 10.82%
Adjusted Per Share Value based on latest NOSH - 42,928
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 231.95 111.69 376.99 260.28 160.91 78.25 420.75 -32.69%
EPS 19.10 8.28 32.86 23.31 13.53 6.50 32.50 -29.77%
DPS 0.00 0.00 3.00 1.75 1.75 0.00 1.75 -
NAPS 3.2858 3.1926 3.1159 3.0217 2.9371 2.8701 2.8103 10.95%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 1.84 1.70 1.57 1.90 1.83 1.95 2.30 -
P/RPS 0.79 1.52 0.42 0.73 1.14 2.49 0.55 27.22%
P/EPS 9.65 20.48 4.77 8.15 13.56 30.00 7.08 22.86%
EY 10.36 4.88 20.96 12.26 7.38 3.33 14.13 -18.64%
DY 0.00 0.00 1.91 0.92 0.96 0.00 0.76 -
P/NAPS 0.56 0.53 0.50 0.63 0.62 0.68 0.82 -22.39%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 13/03/07 23/11/06 19/09/06 25/05/06 09/03/06 21/11/05 19/09/05 -
Price 1.98 1.75 2.00 2.00 2.09 1.95 1.99 -
P/RPS 0.86 1.56 0.53 0.77 1.30 2.49 0.47 49.43%
P/EPS 10.38 21.08 6.08 8.58 15.48 30.00 6.12 42.08%
EY 9.63 4.74 16.45 11.65 6.46 3.33 16.33 -29.60%
DY 0.00 0.00 1.50 0.88 0.84 0.00 0.88 -
P/NAPS 0.60 0.55 0.64 0.66 0.71 0.68 0.71 -10.58%

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