[KESM] QoQ Cumulative Quarter Result on 31-Jul-2010 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
20-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 58.99%
YoY- 20.39%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 186,764 127,233 63,581 226,466 161,410 103,135 47,247 150.63%
PBT 18,881 14,541 8,625 19,403 12,511 7,653 2,865 252.72%
Tax -5,439 -4,206 -2,631 -5,383 -3,228 -2,186 -574 349.63%
NP 13,442 10,335 5,994 14,020 9,283 5,467 2,291 226.36%
-
NP to SH 10,238 7,785 4,472 11,746 7,388 4,518 1,916 206.58%
-
Tax Rate 28.81% 28.93% 30.50% 27.74% 25.80% 28.56% 20.03% -
Total Cost 173,322 116,898 57,587 212,446 152,127 97,668 44,956 146.48%
-
Net Worth 222,396 221,076 218,870 210,825 206,176 204,385 200,967 7.00%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - 1,290 1,288 - - -
Div Payout % - - - 10.99% 17.44% - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 222,396 221,076 218,870 210,825 206,176 204,385 200,967 7.00%
NOSH 43,016 43,011 43,000 43,025 42,953 43,028 42,577 0.68%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 7.20% 8.12% 9.43% 6.19% 5.75% 5.30% 4.85% -
ROE 4.60% 3.52% 2.04% 5.57% 3.58% 2.21% 0.95% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 434.17 295.81 147.86 526.35 375.78 239.69 110.97 148.91%
EPS 23.80 18.10 10.40 27.30 17.20 10.50 4.50 204.48%
DPS 0.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 5.17 5.14 5.09 4.90 4.80 4.75 4.72 6.27%
Adjusted Per Share Value based on latest NOSH - 43,148
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 434.19 295.79 147.81 526.49 375.25 239.77 109.84 150.63%
EPS 23.80 18.10 10.40 27.31 17.18 10.50 4.45 206.76%
DPS 0.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 5.1703 5.1396 5.0883 4.9013 4.7932 4.7516 4.6721 7.00%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 2.30 2.36 2.10 2.24 2.33 1.95 1.85 -
P/RPS 0.53 0.80 1.42 0.43 0.62 0.81 1.67 -53.57%
P/EPS 9.66 13.04 20.19 8.21 13.55 18.57 41.11 -62.02%
EY 10.35 7.67 4.95 12.19 7.38 5.38 2.43 163.45%
DY 0.00 0.00 0.00 1.34 1.29 0.00 0.00 -
P/NAPS 0.44 0.46 0.41 0.46 0.49 0.41 0.39 8.39%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 26/05/11 08/03/11 18/11/10 20/09/10 10/06/10 09/03/10 24/11/09 -
Price 2.27 2.21 2.15 2.10 2.06 1.97 1.94 -
P/RPS 0.52 0.75 1.45 0.40 0.55 0.82 1.75 -55.56%
P/EPS 9.54 12.21 20.67 7.69 11.98 18.76 43.11 -63.51%
EY 10.48 8.19 4.84 13.00 8.35 5.33 2.32 174.01%
DY 0.00 0.00 0.00 1.43 1.46 0.00 0.00 -
P/NAPS 0.44 0.43 0.42 0.43 0.43 0.41 0.41 4.83%

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