[KESM] QoQ TTM Result on 30-Apr-2008 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- -0.62%
YoY- 111.29%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 181,019 189,035 197,504 208,912 211,215 215,618 209,661 -9.28%
PBT 15,020 18,074 20,691 25,580 25,547 28,589 26,593 -31.55%
Tax 1,070 15,489 14,685 11,635 11,779 -3,787 -3,789 -
NP 16,090 33,563 35,376 37,215 37,326 24,802 22,804 -20.66%
-
NP to SH 14,568 29,252 30,661 32,930 33,135 22,427 20,560 -20.43%
-
Tax Rate -7.12% -85.70% -70.97% -45.48% -46.11% 13.25% 14.25% -
Total Cost 164,929 155,472 162,128 171,697 173,889 190,816 186,857 -7.95%
-
Net Worth 188,568 190,736 186,655 178,369 175,307 158,992 152,727 15.01%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 1,293 1,293 1,293 1,287 1,287 1,287 1,287 0.30%
Div Payout % 8.88% 4.42% 4.22% 3.91% 3.88% 5.74% 6.26% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 188,568 190,736 186,655 178,369 175,307 158,992 152,727 15.01%
NOSH 42,374 42,765 43,107 43,084 43,030 43,087 42,900 -0.81%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 8.89% 17.75% 17.91% 17.81% 17.67% 11.50% 10.88% -
ROE 7.73% 15.34% 16.43% 18.46% 18.90% 14.11% 13.46% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 427.18 442.02 458.17 484.89 490.85 500.42 488.71 -8.54%
EPS 34.38 68.40 71.13 76.43 77.00 52.05 47.92 -19.77%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 4.45 4.46 4.33 4.14 4.074 3.69 3.56 15.96%
Adjusted Per Share Value based on latest NOSH - 43,084
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 420.83 439.47 459.16 485.68 491.03 501.27 487.42 -9.28%
EPS 33.87 68.00 71.28 76.56 77.03 52.14 47.80 -20.43%
DPS 3.01 3.01 3.01 2.99 2.99 2.99 2.99 0.44%
NAPS 4.3838 4.4342 4.3394 4.1467 4.0755 3.6962 3.5506 15.01%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.89 2.00 2.81 2.81 2.50 2.31 2.12 -
P/RPS 0.44 0.45 0.61 0.58 0.51 0.46 0.43 1.53%
P/EPS 5.50 2.92 3.95 3.68 3.25 4.44 4.42 15.61%
EY 18.19 34.20 25.31 27.20 30.80 22.53 22.61 -13.44%
DY 1.59 1.50 1.07 1.07 1.20 1.30 1.42 7.79%
P/NAPS 0.42 0.45 0.65 0.68 0.61 0.63 0.60 -21.07%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 10/03/09 25/11/08 17/09/08 20/05/08 12/03/08 19/11/07 18/09/07 -
Price 1.95 1.95 2.62 2.80 2.49 2.40 1.91 -
P/RPS 0.46 0.44 0.57 0.58 0.51 0.48 0.39 11.57%
P/EPS 5.67 2.85 3.68 3.66 3.23 4.61 3.99 26.26%
EY 17.63 35.08 27.15 27.30 30.92 21.69 25.09 -20.87%
DY 1.54 1.54 1.15 1.07 1.20 1.25 1.57 -1.27%
P/NAPS 0.44 0.44 0.61 0.68 0.61 0.65 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