[KESM] QoQ TTM 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- 25.14%
YoY- -34.26%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 242,800 226,466 208,475 187,610 171,030 169,315 168,442 27.51%
PBT 25,163 19,403 15,975 12,207 8,346 10,448 11,267 70.60%
Tax -7,440 -5,383 -936 -536 963 835 1,738 -
NP 17,723 14,020 15,039 11,671 9,309 11,283 13,005 22.84%
-
NP to SH 14,302 11,746 12,199 9,577 7,653 9,757 11,757 13.91%
-
Tax Rate 29.57% 27.74% 5.86% 4.39% -11.54% -7.99% -15.43% -
Total Cost 225,077 212,446 193,436 175,939 161,721 158,032 155,437 27.90%
-
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 1,294 1,288 1,288 1,288 1,288 1,293 0.05%
Div Payout % 9.05% 11.02% 10.56% 13.46% 16.84% 13.21% 11.00% -
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 7.30% 6.19% 7.21% 6.22% 5.44% 6.66% 7.72% -
ROE 6.53% 5.56% 5.93% 4.65% 3.81% 4.84% 6.38% -
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 564.65 524.85 486.68 432.61 401.69 394.17 407.52 24.21%
EPS 33.26 27.22 28.48 22.08 17.97 22.71 28.44 10.96%
DPS 3.00 3.00 3.00 2.97 3.03 3.00 3.13 -2.78%
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 564.46 526.49 484.66 436.16 397.61 393.62 391.59 27.52%
EPS 33.25 27.31 28.36 22.26 17.79 22.68 27.33 13.92%
DPS 3.01 3.01 3.00 3.00 3.00 3.00 3.01 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 0.37 0.43 0.48 0.45 0.46 0.58 0.47 -14.70%
P/EPS 6.31 8.23 8.18 8.83 10.29 10.13 6.68 -3.71%
EY 15.84 12.15 12.22 11.33 9.72 9.88 14.97 3.82%
DY 1.43 1.34 1.29 1.52 1.64 1.30 1.65 -9.07%
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 0.38 0.40 0.42 0.46 0.48 0.55 0.55 -21.79%
P/EPS 6.46 7.71 7.23 8.92 10.79 9.60 7.91 -12.59%
EY 15.47 12.96 13.82 11.21 9.27 10.42 12.64 14.37%
DY 1.40 1.43 1.46 1.51 1.56 1.38 1.39 0.47%
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