[KESM] QoQ Cumulative Quarter Result on 31-Oct-2005 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -80.0%
YoY- -28.6%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 162,159 111,960 69,214 33,660 180,985 134,891 90,967 47.17%
PBT 20,129 14,211 8,381 3,956 19,104 15,562 11,074 49.10%
Tax -4,647 -3,401 -2,227 -1,055 -5,123 -5,033 -3,552 19.67%
NP 15,482 10,810 6,154 2,901 13,981 10,529 7,522 62.02%
-
NP to SH 14,133 10,028 5,821 2,796 13,981 10,529 7,522 52.44%
-
Tax Rate 23.09% 23.93% 26.57% 26.67% 26.82% 32.34% 32.08% -
Total Cost 146,677 101,150 63,060 30,759 167,004 124,362 83,445 45.79%
-
Net Worth 134,027 129,976 126,337 123,454 120,881 117,323 113,684 11.63%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 1,288 753 754 - 752 - 747 43.93%
Div Payout % 9.12% 7.51% 12.96% - 5.38% - 9.94% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 134,027 129,976 126,337 123,454 120,881 117,323 113,684 11.63%
NOSH 42,957 43,038 43,118 43,015 43,018 42,975 42,738 0.34%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 9.55% 9.66% 8.89% 8.62% 7.72% 7.81% 8.27% -
ROE 10.54% 7.72% 4.61% 2.26% 11.57% 8.97% 6.62% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 377.49 260.14 160.52 78.25 420.71 313.88 212.84 46.67%
EPS 32.90 23.30 13.50 6.50 32.50 24.50 17.60 51.92%
DPS 3.00 1.75 1.75 0.00 1.75 0.00 1.75 43.37%
NAPS 3.12 3.02 2.93 2.87 2.81 2.73 2.66 11.25%
Adjusted Per Share Value based on latest NOSH - 43,015
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 376.99 260.28 160.91 78.25 420.75 313.59 211.48 47.17%
EPS 32.86 23.31 13.53 6.50 32.50 24.48 17.49 52.43%
DPS 3.00 1.75 1.75 0.00 1.75 0.00 1.74 43.92%
NAPS 3.1159 3.0217 2.9371 2.8701 2.8103 2.7275 2.6429 11.63%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.57 1.90 1.83 1.95 2.30 2.51 2.58 -
P/RPS 0.42 0.73 1.14 2.49 0.55 0.80 1.21 -50.70%
P/EPS 4.77 8.15 13.56 30.00 7.08 10.24 14.66 -52.79%
EY 20.96 12.26 7.38 3.33 14.13 9.76 6.82 111.81%
DY 1.91 0.92 0.96 0.00 0.76 0.00 0.68 99.45%
P/NAPS 0.50 0.63 0.62 0.68 0.82 0.92 0.97 -35.78%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 19/09/06 25/05/06 09/03/06 21/11/05 19/09/05 26/05/05 10/03/05 -
Price 2.00 2.00 2.09 1.95 1.99 2.40 2.48 -
P/RPS 0.53 0.77 1.30 2.49 0.47 0.76 1.17 -41.10%
P/EPS 6.08 8.58 15.48 30.00 6.12 9.80 14.09 -42.98%
EY 16.45 11.65 6.46 3.33 16.33 10.21 7.10 75.36%
DY 1.50 0.88 0.84 0.00 0.88 0.00 0.71 64.87%
P/NAPS 0.64 0.66 0.71 0.68 0.71 0.88 0.93 -22.10%

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