[KESM] QoQ Cumulative Quarter Result on 31-Jul-2005 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 32.79%
YoY- 8.16%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 111,960 69,214 33,660 180,985 134,891 90,967 47,634 77.05%
PBT 14,211 8,381 3,956 19,104 15,562 11,074 5,900 79.97%
Tax -3,401 -2,227 -1,055 -5,123 -5,033 -3,552 -1,984 43.37%
NP 10,810 6,154 2,901 13,981 10,529 7,522 3,916 97.14%
-
NP to SH 10,028 5,821 2,796 13,981 10,529 7,522 3,916 87.49%
-
Tax Rate 23.93% 26.57% 26.67% 26.82% 32.34% 32.08% 33.63% -
Total Cost 101,150 63,060 30,759 167,004 124,362 83,445 43,718 75.20%
-
Net Worth 129,976 126,337 123,454 120,881 117,323 113,684 110,243 11.63%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 753 754 - 752 - 747 - -
Div Payout % 7.51% 12.96% - 5.38% - 9.94% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 129,976 126,337 123,454 120,881 117,323 113,684 110,243 11.63%
NOSH 43,038 43,118 43,015 43,018 42,975 42,738 42,565 0.74%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 9.66% 8.89% 8.62% 7.72% 7.81% 8.27% 8.22% -
ROE 7.72% 4.61% 2.26% 11.57% 8.97% 6.62% 3.55% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 260.14 160.52 78.25 420.71 313.88 212.84 111.91 75.75%
EPS 23.30 13.50 6.50 32.50 24.50 17.60 9.20 86.11%
DPS 1.75 1.75 0.00 1.75 0.00 1.75 0.00 -
NAPS 3.02 2.93 2.87 2.81 2.73 2.66 2.59 10.81%
Adjusted Per Share Value based on latest NOSH - 44,275
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 260.28 160.91 78.25 420.75 313.59 211.48 110.74 77.05%
EPS 23.31 13.53 6.50 32.50 24.48 17.49 9.10 87.53%
DPS 1.75 1.75 0.00 1.75 0.00 1.74 0.00 -
NAPS 3.0217 2.9371 2.8701 2.8103 2.7275 2.6429 2.5629 11.63%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.90 1.83 1.95 2.30 2.51 2.58 2.65 -
P/RPS 0.73 1.14 2.49 0.55 0.80 1.21 2.37 -54.48%
P/EPS 8.15 13.56 30.00 7.08 10.24 14.66 28.80 -56.99%
EY 12.26 7.38 3.33 14.13 9.76 6.82 3.47 132.51%
DY 0.92 0.96 0.00 0.76 0.00 0.68 0.00 -
P/NAPS 0.63 0.62 0.68 0.82 0.92 0.97 1.02 -27.53%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 25/05/06 09/03/06 21/11/05 19/09/05 26/05/05 10/03/05 19/11/04 -
Price 2.00 2.09 1.95 1.99 2.40 2.48 2.55 -
P/RPS 0.77 1.30 2.49 0.47 0.76 1.17 2.28 -51.60%
P/EPS 8.58 15.48 30.00 6.12 9.80 14.09 27.72 -54.34%
EY 11.65 6.46 3.33 16.33 10.21 7.10 3.61 118.84%
DY 0.88 0.84 0.00 0.88 0.00 0.71 0.00 -
P/NAPS 0.66 0.71 0.68 0.71 0.88 0.93 0.98 -23.22%

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