[KESM] QoQ Cumulative Quarter Result on 31-Jul-2007 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
18-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 79.09%
YoY- 45.48%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 151,312 101,325 54,001 209,661 152,061 99,771 48,044 115.01%
PBT 16,408 11,565 7,584 26,593 17,421 12,611 5,588 105.18%
Tax 11,490 12,800 -1,506 -3,789 -3,934 -2,768 -1,508 -
NP 27,898 24,365 6,078 22,804 13,487 9,843 4,080 260.67%
-
NP to SH 23,850 20,791 5,429 20,560 11,480 8,216 3,562 255.65%
-
Tax Rate -70.03% -110.68% 19.86% 14.25% 22.58% 21.95% 26.99% -
Total Cost 123,414 76,960 47,923 186,857 138,574 89,928 43,964 99.12%
-
Net Worth 177,908 175,005 158,992 156,135 143,846 141,335 137,330 18.85%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 1,289 - - 1,290 1,288 - - -
Div Payout % 5.41% - - 6.28% 11.22% - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 177,908 175,005 158,992 156,135 143,846 141,335 137,330 18.85%
NOSH 42,972 42,956 43,087 43,012 42,939 43,089 42,915 0.08%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 18.44% 24.05% 11.26% 10.88% 8.87% 9.87% 8.49% -
ROE 13.41% 11.88% 3.41% 13.17% 7.98% 5.81% 2.59% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 352.11 235.88 125.33 487.44 354.13 231.54 111.95 114.81%
EPS 55.50 48.40 12.60 47.80 26.70 19.10 8.30 255.34%
DPS 3.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 4.14 4.074 3.69 3.63 3.35 3.28 3.20 18.75%
Adjusted Per Share Value based on latest NOSH - 42,900
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 351.77 235.56 125.54 487.42 353.51 231.95 111.69 115.01%
EPS 55.45 48.33 12.62 47.80 26.69 19.10 8.28 255.70%
DPS 3.00 0.00 0.00 3.00 2.99 0.00 0.00 -
NAPS 4.136 4.0685 3.6962 3.6298 3.3442 3.2858 3.1926 18.85%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 2.81 2.50 2.31 2.12 1.88 1.84 1.70 -
P/RPS 0.80 1.06 1.84 0.43 0.53 0.79 1.52 -34.83%
P/EPS 5.06 5.17 18.33 4.44 7.03 9.65 20.48 -60.65%
EY 19.75 19.36 5.45 22.55 14.22 10.36 4.88 154.17%
DY 1.07 0.00 0.00 1.42 1.60 0.00 0.00 -
P/NAPS 0.68 0.61 0.63 0.58 0.56 0.56 0.53 18.09%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 20/05/08 12/03/08 19/11/07 18/09/07 22/05/07 13/03/07 23/11/06 -
Price 2.80 2.49 2.40 1.91 1.80 1.98 1.75 -
P/RPS 0.80 1.06 1.91 0.39 0.51 0.86 1.56 -35.95%
P/EPS 5.05 5.14 19.05 4.00 6.73 10.38 21.08 -61.46%
EY 19.82 19.44 5.25 25.03 14.85 9.63 4.74 159.77%
DY 1.07 0.00 0.00 1.57 1.67 0.00 0.00 -
P/NAPS 0.68 0.61 0.65 0.53 0.54 0.60 0.55 15.20%

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