[KESM] QoQ Quarter Result on 30-Apr-2007 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -29.87%
YoY- -22.42%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 47,324 54,001 57,600 52,290 51,727 48,044 50,199 -3.84%
PBT 3,981 7,584 9,172 4,810 7,023 5,588 5,918 -23.17%
Tax 14,306 -1,506 145 -1,166 -1,260 -1,508 -1,246 -
NP 18,287 6,078 9,317 3,644 5,763 4,080 4,672 147.74%
-
NP to SH 15,362 5,429 9,080 3,264 4,654 3,562 4,105 140.46%
-
Tax Rate -359.36% 19.86% -1.58% 24.24% 17.94% 26.99% 21.05% -
Total Cost 29,037 47,923 48,283 48,646 45,964 43,964 45,527 -25.84%
-
Net Worth 175,307 158,992 152,727 144,502 140,457 137,330 134,816 19.07%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - 1,287 - - - 1,296 -
Div Payout % - - 14.17% - - - 31.58% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 175,307 158,992 152,727 144,502 140,457 137,330 134,816 19.07%
NOSH 43,030 43,087 42,900 43,135 42,822 42,915 43,210 -0.27%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 38.64% 11.26% 16.18% 6.97% 11.14% 8.49% 9.31% -
ROE 8.76% 3.41% 5.95% 2.26% 3.31% 2.59% 3.04% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 109.98 125.33 134.26 121.22 120.79 111.95 116.17 -3.57%
EPS 35.70 12.60 21.10 7.60 10.80 8.30 9.50 141.12%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 4.074 3.69 3.56 3.35 3.28 3.20 3.12 19.40%
Adjusted Per Share Value based on latest NOSH - 43,135
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 110.02 125.54 133.91 121.56 120.25 111.69 116.70 -3.84%
EPS 35.71 12.62 21.11 7.59 10.82 8.28 9.54 140.50%
DPS 0.00 0.00 2.99 0.00 0.00 0.00 3.01 -
NAPS 4.0755 3.6962 3.5506 3.3594 3.2654 3.1926 3.1342 19.07%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 2.50 2.31 2.12 1.88 1.84 1.70 1.57 -
P/RPS 2.27 1.84 1.58 1.55 1.52 1.52 1.35 41.27%
P/EPS 7.00 18.33 10.02 24.84 16.93 20.48 16.53 -43.51%
EY 14.28 5.45 9.98 4.02 5.91 4.88 6.05 76.99%
DY 0.00 0.00 1.42 0.00 0.00 0.00 1.91 -
P/NAPS 0.61 0.63 0.60 0.56 0.56 0.53 0.50 14.13%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 12/03/08 19/11/07 18/09/07 22/05/07 13/03/07 23/11/06 19/09/06 -
Price 2.49 2.40 1.91 1.80 1.98 1.75 2.00 -
P/RPS 2.26 1.91 1.42 1.48 1.64 1.56 1.72 19.90%
P/EPS 6.97 19.05 9.02 23.79 18.22 21.08 21.05 -52.04%
EY 14.34 5.25 11.08 4.20 5.49 4.74 4.75 108.46%
DY 0.00 0.00 1.57 0.00 0.00 0.00 1.50 -
P/NAPS 0.61 0.65 0.54 0.54 0.60 0.55 0.64 -3.14%

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