[KESM] QoQ Quarter Result on 31-Jan-2010 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
09-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 35.8%
YoY- 283.78%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 63,581 65,056 58,275 55,888 47,247 47,065 37,410 42.27%
PBT 8,625 6,892 4,858 4,788 2,865 3,464 1,090 295.59%
Tax -2,631 -2,155 -1,042 -1,612 -574 2,292 -642 155.43%
NP 5,994 4,737 3,816 3,176 2,291 5,756 448 460.92%
-
NP to SH 4,472 4,358 2,870 2,602 1,916 4,811 248 584.03%
-
Tax Rate 30.50% 31.27% 21.45% 33.67% 20.03% -66.17% 58.90% -
Total Cost 57,587 60,319 54,459 52,712 44,956 41,309 36,962 34.28%
-
Net Worth 218,870 211,427 205,611 205,991 200,967 201,460 184,346 12.08%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 1,294 - - - 1,288 - -
Div Payout % - 29.70% - - - 26.79% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 218,870 211,427 205,611 205,991 200,967 201,460 184,346 12.08%
NOSH 43,000 43,148 42,835 43,366 42,577 42,955 41,333 2.66%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 9.43% 7.28% 6.55% 5.68% 4.85% 12.23% 1.20% -
ROE 2.04% 2.06% 1.40% 1.26% 0.95% 2.39% 0.13% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 147.86 150.77 136.04 128.87 110.97 109.57 90.51 38.58%
EPS 10.40 10.10 6.70 6.00 4.50 11.20 0.60 566.29%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 5.09 4.90 4.80 4.75 4.72 4.69 4.46 9.18%
Adjusted Per Share Value based on latest NOSH - 43,366
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 147.81 151.24 135.48 129.93 109.84 109.42 86.97 42.27%
EPS 10.40 10.13 6.67 6.05 4.45 11.18 0.58 581.48%
DPS 0.00 3.01 0.00 0.00 0.00 3.00 0.00 -
NAPS 5.0883 4.9153 4.7801 4.7889 4.6721 4.6836 4.2857 12.08%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 2.10 2.24 2.33 1.95 1.85 2.30 1.90 -
P/RPS 1.42 1.49 1.71 1.51 1.67 2.10 2.10 -22.90%
P/EPS 20.19 22.18 34.78 32.50 41.11 20.54 316.67 -83.96%
EY 4.95 4.51 2.88 3.08 2.43 4.87 0.32 517.73%
DY 0.00 1.34 0.00 0.00 0.00 1.30 0.00 -
P/NAPS 0.41 0.46 0.49 0.41 0.39 0.49 0.43 -3.11%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 18/11/10 20/09/10 10/06/10 09/03/10 24/11/09 17/09/09 27/05/09 -
Price 2.15 2.10 2.06 1.97 1.94 2.18 2.25 -
P/RPS 1.45 1.39 1.51 1.53 1.75 1.99 2.49 -30.19%
P/EPS 20.67 20.79 30.75 32.83 43.11 19.46 375.00 -85.43%
EY 4.84 4.81 3.25 3.05 2.32 5.14 0.27 581.35%
DY 0.00 1.43 0.00 0.00 0.00 1.38 0.00 -
P/NAPS 0.42 0.43 0.43 0.41 0.41 0.46 0.50 -10.94%

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