[KESM] QoQ Quarter Result on 31-Jul-2007 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
18-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 178.19%
YoY- 121.19%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 49,987 47,324 54,001 57,600 52,290 51,727 48,044 2.68%
PBT 4,843 3,981 7,584 9,172 4,810 7,023 5,588 -9.10%
Tax -1,310 14,306 -1,506 145 -1,166 -1,260 -1,508 -8.96%
NP 3,533 18,287 6,078 9,317 3,644 5,763 4,080 -9.15%
-
NP to SH 3,059 15,362 5,429 9,080 3,264 4,654 3,562 -9.65%
-
Tax Rate 27.05% -359.36% 19.86% -1.58% 24.24% 17.94% 26.99% -
Total Cost 46,454 29,037 47,923 48,283 48,646 45,964 43,964 3.74%
-
Net Worth 178,369 175,307 158,992 152,727 144,502 140,457 137,330 19.06%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - 1,287 - - - -
Div Payout % - - - 14.17% - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 178,369 175,307 158,992 152,727 144,502 140,457 137,330 19.06%
NOSH 43,084 43,030 43,087 42,900 43,135 42,822 42,915 0.26%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 7.07% 38.64% 11.26% 16.18% 6.97% 11.14% 8.49% -
ROE 1.71% 8.76% 3.41% 5.95% 2.26% 3.31% 2.59% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 116.02 109.98 125.33 134.26 121.22 120.79 111.95 2.41%
EPS 7.10 35.70 12.60 21.10 7.60 10.80 8.30 -9.89%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 4.14 4.074 3.69 3.56 3.35 3.28 3.20 18.75%
Adjusted Per Share Value based on latest NOSH - 42,900
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 116.21 110.02 125.54 133.91 121.56 120.25 111.69 2.68%
EPS 7.11 35.71 12.62 21.11 7.59 10.82 8.28 -9.66%
DPS 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
NAPS 4.1467 4.0755 3.6962 3.5506 3.3594 3.2654 3.1926 19.06%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 2.81 2.50 2.31 2.12 1.88 1.84 1.70 -
P/RPS 2.42 2.27 1.84 1.58 1.55 1.52 1.52 36.38%
P/EPS 39.58 7.00 18.33 10.02 24.84 16.93 20.48 55.21%
EY 2.53 14.28 5.45 9.98 4.02 5.91 4.88 -35.49%
DY 0.00 0.00 0.00 1.42 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.63 0.60 0.56 0.56 0.53 18.09%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 20/05/08 12/03/08 19/11/07 18/09/07 22/05/07 13/03/07 23/11/06 -
Price 2.80 2.49 2.40 1.91 1.80 1.98 1.75 -
P/RPS 2.41 2.26 1.91 1.42 1.48 1.64 1.56 33.67%
P/EPS 39.44 6.97 19.05 9.02 23.79 18.22 21.08 51.89%
EY 2.54 14.34 5.25 11.08 4.20 5.49 4.74 -34.05%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.65 0.54 0.54 0.60 0.55 15.20%

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