[KESM] QoQ Cumulative Quarter Result on 31-Jul-2008 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
17-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- 28.56%
YoY- 49.13%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 122,250 84,840 45,532 197,504 151,312 101,325 54,001 72.49%
PBT 6,984 5,894 4,967 20,691 16,408 11,565 7,584 -5.35%
Tax -1,457 -815 -702 14,685 11,490 12,800 -1,506 -2.18%
NP 5,527 5,079 4,265 35,376 27,898 24,365 6,078 -6.14%
-
NP to SH 4,946 4,698 4,020 30,661 23,850 20,791 5,429 -6.02%
-
Tax Rate 20.86% 13.83% 14.13% -70.97% -70.03% -110.68% 19.86% -
Total Cost 116,723 79,761 41,267 162,128 123,414 76,960 47,923 81.12%
-
Net Worth 191,818 191,799 190,736 186,202 177,908 175,005 158,992 13.34%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 1,290 - - 1,290 1,289 - - -
Div Payout % 26.09% - - 4.21% 5.41% - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 191,818 191,799 190,736 186,202 177,908 175,005 158,992 13.34%
NOSH 43,008 43,100 42,765 43,002 42,972 42,956 43,087 -0.12%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 4.52% 5.99% 9.37% 17.91% 18.44% 24.05% 11.26% -
ROE 2.58% 2.45% 2.11% 16.47% 13.41% 11.88% 3.41% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 284.24 196.84 106.47 459.28 352.11 235.88 125.33 72.70%
EPS 11.50 10.90 9.40 71.30 55.50 48.40 12.60 -5.91%
DPS 3.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 4.46 4.45 4.46 4.33 4.14 4.074 3.69 13.48%
Adjusted Per Share Value based on latest NOSH - 43,107
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 284.21 197.24 105.85 459.16 351.77 235.56 125.54 72.49%
EPS 11.50 10.92 9.35 71.28 55.45 48.33 12.62 -6.01%
DPS 3.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 4.4594 4.4589 4.4342 4.3288 4.136 4.0685 3.6962 13.34%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.90 1.89 2.00 2.81 2.81 2.50 2.31 -
P/RPS 0.67 0.96 1.88 0.61 0.80 1.06 1.84 -49.03%
P/EPS 16.52 17.34 21.28 3.94 5.06 5.17 18.33 -6.70%
EY 6.05 5.77 4.70 25.37 19.75 19.36 5.45 7.21%
DY 1.58 0.00 0.00 1.07 1.07 0.00 0.00 -
P/NAPS 0.43 0.42 0.45 0.65 0.68 0.61 0.63 -22.49%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 27/05/09 10/03/09 25/11/08 17/09/08 20/05/08 12/03/08 19/11/07 -
Price 2.25 1.95 1.95 2.62 2.80 2.49 2.40 -
P/RPS 0.79 0.99 1.83 0.57 0.80 1.06 1.91 -44.51%
P/EPS 19.57 17.89 20.74 3.67 5.05 5.14 19.05 1.81%
EY 5.11 5.59 4.82 27.21 19.82 19.44 5.25 -1.78%
DY 1.33 0.00 0.00 1.15 1.07 0.00 0.00 -
P/NAPS 0.50 0.44 0.44 0.61 0.68 0.61 0.65 -16.06%

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