[KESM] QoQ TTM Result on 31-Jul-2008 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
17-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- -6.89%
YoY- 49.13%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 168,442 181,019 189,035 197,504 208,912 211,215 215,618 -15.19%
PBT 11,267 15,020 18,074 20,691 25,580 25,547 28,589 -46.27%
Tax 1,738 1,070 15,489 14,685 11,635 11,779 -3,787 -
NP 13,005 16,090 33,563 35,376 37,215 37,326 24,802 -35.00%
-
NP to SH 11,757 14,568 29,252 30,661 32,930 33,135 22,427 -35.01%
-
Tax Rate -15.43% -7.12% -85.70% -70.97% -45.48% -46.11% 13.25% -
Total Cost 155,437 164,929 155,472 162,128 171,697 173,889 190,816 -12.78%
-
Net Worth 184,346 188,568 190,736 186,655 178,369 175,307 158,992 10.37%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 1,293 1,293 1,293 1,293 1,287 1,287 1,287 0.31%
Div Payout % 11.00% 8.88% 4.42% 4.22% 3.91% 3.88% 5.74% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 184,346 188,568 190,736 186,655 178,369 175,307 158,992 10.37%
NOSH 41,333 42,374 42,765 43,107 43,084 43,030 43,087 -2.73%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 7.72% 8.89% 17.75% 17.91% 17.81% 17.67% 11.50% -
ROE 6.38% 7.73% 15.34% 16.43% 18.46% 18.90% 14.11% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 407.52 427.18 442.02 458.17 484.89 490.85 500.42 -12.80%
EPS 28.44 34.38 68.40 71.13 76.43 77.00 52.05 -33.18%
DPS 3.13 3.00 3.00 3.00 3.00 3.00 3.00 2.87%
NAPS 4.46 4.45 4.46 4.33 4.14 4.074 3.69 13.48%
Adjusted Per Share Value based on latest NOSH - 43,107
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 391.59 420.83 439.47 459.16 485.68 491.03 501.27 -15.19%
EPS 27.33 33.87 68.00 71.28 76.56 77.03 52.14 -35.01%
DPS 3.01 3.01 3.01 3.01 2.99 2.99 2.99 0.44%
NAPS 4.2857 4.3838 4.4342 4.3394 4.1467 4.0755 3.6962 10.37%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.90 1.89 2.00 2.81 2.81 2.50 2.31 -
P/RPS 0.47 0.44 0.45 0.61 0.58 0.51 0.46 1.44%
P/EPS 6.68 5.50 2.92 3.95 3.68 3.25 4.44 31.33%
EY 14.97 18.19 34.20 25.31 27.20 30.80 22.53 -23.87%
DY 1.65 1.59 1.50 1.07 1.07 1.20 1.30 17.24%
P/NAPS 0.43 0.42 0.45 0.65 0.68 0.61 0.63 -22.49%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 27/05/09 10/03/09 25/11/08 17/09/08 20/05/08 12/03/08 19/11/07 -
Price 2.25 1.95 1.95 2.62 2.80 2.49 2.40 -
P/RPS 0.55 0.46 0.44 0.57 0.58 0.51 0.48 9.50%
P/EPS 7.91 5.67 2.85 3.68 3.66 3.23 4.61 43.37%
EY 12.64 17.63 35.08 27.15 27.30 30.92 21.69 -30.25%
DY 1.39 1.54 1.54 1.15 1.07 1.20 1.25 7.34%
P/NAPS 0.50 0.44 0.44 0.61 0.68 0.61 0.65 -16.06%

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