[KESM] QoQ Cumulative Quarter Result on 31-Jan-2007 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
13-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 130.66%
YoY- 41.14%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 54,001 209,661 152,061 99,771 48,044 162,159 111,960 -38.41%
PBT 7,584 26,593 17,421 12,611 5,588 20,129 14,211 -34.13%
Tax -1,506 -3,789 -3,934 -2,768 -1,508 -4,647 -3,401 -41.81%
NP 6,078 22,804 13,487 9,843 4,080 15,482 10,810 -31.80%
-
NP to SH 5,429 20,560 11,480 8,216 3,562 14,133 10,028 -33.49%
-
Tax Rate 19.86% 14.25% 22.58% 21.95% 26.99% 23.09% 23.93% -
Total Cost 47,923 186,857 138,574 89,928 43,964 146,677 101,150 -39.14%
-
Net Worth 158,992 156,135 143,846 141,335 137,330 134,027 129,976 14.33%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - 1,290 1,288 - - 1,288 753 -
Div Payout % - 6.28% 11.22% - - 9.12% 7.51% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 158,992 156,135 143,846 141,335 137,330 134,027 129,976 14.33%
NOSH 43,087 43,012 42,939 43,089 42,915 42,957 43,038 0.07%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 11.26% 10.88% 8.87% 9.87% 8.49% 9.55% 9.66% -
ROE 3.41% 13.17% 7.98% 5.81% 2.59% 10.54% 7.72% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 125.33 487.44 354.13 231.54 111.95 377.49 260.14 -38.46%
EPS 12.60 47.80 26.70 19.10 8.30 32.90 23.30 -33.54%
DPS 0.00 3.00 3.00 0.00 0.00 3.00 1.75 -
NAPS 3.69 3.63 3.35 3.28 3.20 3.12 3.02 14.24%
Adjusted Per Share Value based on latest NOSH - 42,822
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 125.54 487.42 353.51 231.95 111.69 376.99 260.28 -38.41%
EPS 12.62 47.80 26.69 19.10 8.28 32.86 23.31 -33.49%
DPS 0.00 3.00 2.99 0.00 0.00 3.00 1.75 -
NAPS 3.6962 3.6298 3.3442 3.2858 3.1926 3.1159 3.0217 14.33%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 2.31 2.12 1.88 1.84 1.70 1.57 1.90 -
P/RPS 1.84 0.43 0.53 0.79 1.52 0.42 0.73 84.89%
P/EPS 18.33 4.44 7.03 9.65 20.48 4.77 8.15 71.40%
EY 5.45 22.55 14.22 10.36 4.88 20.96 12.26 -41.66%
DY 0.00 1.42 1.60 0.00 0.00 1.91 0.92 -
P/NAPS 0.63 0.58 0.56 0.56 0.53 0.50 0.63 0.00%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 19/11/07 18/09/07 22/05/07 13/03/07 23/11/06 19/09/06 25/05/06 -
Price 2.40 1.91 1.80 1.98 1.75 2.00 2.00 -
P/RPS 1.91 0.39 0.51 0.86 1.56 0.53 0.77 82.94%
P/EPS 19.05 4.00 6.73 10.38 21.08 6.08 8.58 69.94%
EY 5.25 25.03 14.85 9.63 4.74 16.45 11.65 -41.13%
DY 0.00 1.57 1.67 0.00 0.00 1.50 0.88 -
P/NAPS 0.65 0.53 0.54 0.60 0.55 0.64 0.66 -1.00%

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