[KESM] QoQ Quarter Result on 31-Jan-2008 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
12-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- 182.96%
YoY- 230.08%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 45,532 46,192 49,987 47,324 54,001 57,600 52,290 -8.77%
PBT 4,967 4,283 4,843 3,981 7,584 9,172 4,810 2.15%
Tax -702 3,195 -1,310 14,306 -1,506 145 -1,166 -28.58%
NP 4,265 7,478 3,533 18,287 6,078 9,317 3,644 11.00%
-
NP to SH 4,020 6,811 3,059 15,362 5,429 9,080 3,264 14.82%
-
Tax Rate 14.13% -74.60% 27.05% -359.36% 19.86% -1.58% 24.24% -
Total Cost 41,267 38,714 46,454 29,037 47,923 48,283 48,646 -10.34%
-
Net Worth 190,736 186,655 178,369 175,307 158,992 152,727 144,502 20.22%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - 1,293 - - - 1,287 - -
Div Payout % - 18.99% - - - 14.17% - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 190,736 186,655 178,369 175,307 158,992 152,727 144,502 20.22%
NOSH 42,765 43,107 43,084 43,030 43,087 42,900 43,135 -0.57%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 9.37% 16.19% 7.07% 38.64% 11.26% 16.18% 6.97% -
ROE 2.11% 3.65% 1.71% 8.76% 3.41% 5.95% 2.26% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 106.47 107.16 116.02 109.98 125.33 134.26 121.22 -8.25%
EPS 9.40 15.80 7.10 35.70 12.60 21.10 7.60 15.14%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 4.46 4.33 4.14 4.074 3.69 3.56 3.35 20.91%
Adjusted Per Share Value based on latest NOSH - 43,030
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 105.85 107.39 116.21 110.02 125.54 133.91 121.56 -8.77%
EPS 9.35 15.83 7.11 35.71 12.62 21.11 7.59 14.84%
DPS 0.00 3.01 0.00 0.00 0.00 2.99 0.00 -
NAPS 4.4342 4.3394 4.1467 4.0755 3.6962 3.5506 3.3594 20.22%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 2.00 2.81 2.81 2.50 2.31 2.12 1.88 -
P/RPS 1.88 2.62 2.42 2.27 1.84 1.58 1.55 13.66%
P/EPS 21.28 17.78 39.58 7.00 18.33 10.02 24.84 -9.75%
EY 4.70 5.62 2.53 14.28 5.45 9.98 4.02 10.92%
DY 0.00 1.07 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 0.45 0.65 0.68 0.61 0.63 0.60 0.56 -13.50%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 25/11/08 17/09/08 20/05/08 12/03/08 19/11/07 18/09/07 22/05/07 -
Price 1.95 2.62 2.80 2.49 2.40 1.91 1.80 -
P/RPS 1.83 2.45 2.41 2.26 1.91 1.42 1.48 15.12%
P/EPS 20.74 16.58 39.44 6.97 19.05 9.02 23.79 -8.70%
EY 4.82 6.03 2.54 14.34 5.25 11.08 4.20 9.56%
DY 0.00 1.15 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 0.44 0.61 0.68 0.61 0.65 0.54 0.54 -12.70%

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