[KESM] QoQ Quarter Result on 31-Jul-2011 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
20-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- -12.6%
YoY- -50.8%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 58,582 58,277 50,357 61,349 59,531 63,652 63,581 -5.31%
PBT 3,703 4,385 3,395 3,835 4,340 5,916 8,625 -43.11%
Tax -939 -816 -1,179 -598 -1,233 -1,575 -2,631 -49.71%
NP 2,764 3,569 2,216 3,237 3,107 4,341 5,994 -40.34%
-
NP to SH 1,861 3,057 1,825 2,144 2,453 3,313 4,472 -44.29%
-
Tax Rate 25.36% 18.61% 34.73% 15.59% 28.41% 26.62% 30.50% -
Total Cost 55,818 54,708 48,141 58,112 56,424 59,311 57,587 -2.06%
-
Net Worth 232,493 230,639 230,297 223,833 222,491 221,153 218,870 4.11%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - 1,286 - - - -
Div Payout % - - - 60.00% - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 232,493 230,639 230,297 223,833 222,491 221,153 218,870 4.11%
NOSH 43,014 43,014 43,452 42,880 43,035 43,025 43,000 0.02%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 4.72% 6.12% 4.40% 5.28% 5.22% 6.82% 9.43% -
ROE 0.80% 1.33% 0.79% 0.96% 1.10% 1.50% 2.04% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 136.19 135.48 115.89 143.07 138.33 147.94 147.86 -5.33%
EPS 4.30 7.10 4.20 5.00 5.70 7.70 10.40 -44.53%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 5.405 5.3619 5.30 5.22 5.17 5.14 5.09 4.08%
Adjusted Per Share Value based on latest NOSH - 42,880
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 136.19 135.48 117.07 142.62 138.40 147.98 147.81 -5.31%
EPS 4.30 7.10 4.24 4.98 5.70 7.70 10.40 -44.53%
DPS 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
NAPS 5.405 5.3619 5.354 5.2037 5.1725 5.1414 5.0883 4.11%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 2.02 2.00 1.86 2.12 2.30 2.36 2.10 -
P/RPS 1.48 1.48 1.60 1.48 1.66 1.60 1.42 2.80%
P/EPS 46.69 28.14 44.29 42.40 40.35 30.65 20.19 74.96%
EY 2.14 3.55 2.26 2.36 2.48 3.26 4.95 -42.85%
DY 0.00 0.00 0.00 1.42 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.35 0.41 0.44 0.46 0.41 -6.62%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 24/05/12 08/03/12 22/11/11 20/09/11 26/05/11 08/03/11 18/11/10 -
Price 1.90 2.00 1.90 1.90 2.27 2.21 2.15 -
P/RPS 1.40 1.48 1.64 1.33 1.64 1.49 1.45 -2.31%
P/EPS 43.92 28.14 45.24 38.00 39.82 28.70 20.67 65.35%
EY 2.28 3.55 2.21 2.63 2.51 3.48 4.84 -39.48%
DY 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.36 0.36 0.44 0.43 0.42 -11.45%

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