[KESM] QoQ Quarter Result on 30-Apr-2010 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
10-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 10.3%
YoY- 1057.26%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 63,652 63,581 65,056 58,275 55,888 47,247 47,065 22.22%
PBT 5,916 8,625 6,892 4,858 4,788 2,865 3,464 42.73%
Tax -1,575 -2,631 -2,155 -1,042 -1,612 -574 2,292 -
NP 4,341 5,994 4,737 3,816 3,176 2,291 5,756 -17.10%
-
NP to SH 3,313 4,472 4,358 2,870 2,602 1,916 4,811 -21.96%
-
Tax Rate 26.62% 30.50% 31.27% 21.45% 33.67% 20.03% -66.17% -
Total Cost 59,311 57,587 60,319 54,459 52,712 44,956 41,309 27.18%
-
Net Worth 221,153 218,870 211,427 205,611 205,991 200,967 201,460 6.39%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - 1,294 - - - 1,288 -
Div Payout % - - 29.70% - - - 26.79% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 221,153 218,870 211,427 205,611 205,991 200,967 201,460 6.39%
NOSH 43,025 43,000 43,148 42,835 43,366 42,577 42,955 0.10%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 6.82% 9.43% 7.28% 6.55% 5.68% 4.85% 12.23% -
ROE 1.50% 2.04% 2.06% 1.40% 1.26% 0.95% 2.39% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 147.94 147.86 150.77 136.04 128.87 110.97 109.57 22.09%
EPS 7.70 10.40 10.10 6.70 6.00 4.50 11.20 -22.05%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 5.14 5.09 4.90 4.80 4.75 4.72 4.69 6.28%
Adjusted Per Share Value based on latest NOSH - 42,835
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 147.98 147.81 151.24 135.48 129.93 109.84 109.42 22.22%
EPS 7.70 10.40 10.13 6.67 6.05 4.45 11.18 -21.95%
DPS 0.00 0.00 3.01 0.00 0.00 0.00 3.00 -
NAPS 5.1414 5.0883 4.9153 4.7801 4.7889 4.6721 4.6836 6.39%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.36 2.10 2.24 2.33 1.95 1.85 2.30 -
P/RPS 1.60 1.42 1.49 1.71 1.51 1.67 2.10 -16.53%
P/EPS 30.65 20.19 22.18 34.78 32.50 41.11 20.54 30.48%
EY 3.26 4.95 4.51 2.88 3.08 2.43 4.87 -23.42%
DY 0.00 0.00 1.34 0.00 0.00 0.00 1.30 -
P/NAPS 0.46 0.41 0.46 0.49 0.41 0.39 0.49 -4.11%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 08/03/11 18/11/10 20/09/10 10/06/10 09/03/10 24/11/09 17/09/09 -
Price 2.21 2.15 2.10 2.06 1.97 1.94 2.18 -
P/RPS 1.49 1.45 1.39 1.51 1.53 1.75 1.99 -17.50%
P/EPS 28.70 20.67 20.79 30.75 32.83 43.11 19.46 29.47%
EY 3.48 4.84 4.81 3.25 3.05 2.32 5.14 -22.84%
DY 0.00 0.00 1.43 0.00 0.00 0.00 1.38 -
P/NAPS 0.43 0.42 0.43 0.43 0.41 0.41 0.46 -4.38%

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