[KESM] YoY Annualized Quarter Result on 30-Apr-2006 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 14.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
Revenue 163,000 201,749 202,748 149,280 140,028 179,854 97,557 8.92%
PBT 9,312 21,877 23,228 18,948 17,010 20,749 12,798 -5.15%
Tax -1,942 15,320 -5,245 -4,534 -5,525 -6,710 -2,893 -6.42%
NP 7,369 37,197 17,982 14,413 11,485 14,038 9,905 -4.80%
-
NP to SH 6,594 31,800 15,306 13,370 11,485 14,038 9,905 -6.55%
-
Tax Rate 20.85% -70.03% 22.58% 23.93% 32.48% 32.34% 22.61% -
Total Cost 155,630 164,552 184,765 134,866 128,542 165,816 87,652 10.03%
-
Net Worth 191,818 177,908 143,846 129,976 98,568 117,323 84,874 14.54%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
Div 1,720 1,718 1,717 1,004 - - - -
Div Payout % 26.09% 5.41% 11.22% 7.51% - - - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
Net Worth 191,818 177,908 143,846 129,976 98,568 117,323 84,874 14.54%
NOSH 43,008 42,972 42,939 43,038 42,855 42,975 42,437 0.22%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
NP Margin 4.52% 18.44% 8.87% 9.66% 8.20% 7.81% 10.15% -
ROE 3.44% 17.87% 10.64% 10.29% 11.65% 11.97% 11.67% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
RPS 378.99 469.48 472.17 346.85 326.74 418.51 229.89 8.68%
EPS 15.33 74.00 35.60 31.07 26.80 32.67 23.33 -6.75%
DPS 4.00 4.00 4.00 2.33 0.00 0.00 0.00 -
NAPS 4.46 4.14 3.35 3.02 2.30 2.73 2.00 14.28%
Adjusted Per Share Value based on latest NOSH - 42,928
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
RPS 378.94 469.03 471.35 347.05 325.54 418.13 226.80 8.92%
EPS 15.33 73.93 35.58 31.08 26.70 32.64 23.03 -6.55%
DPS 4.00 4.00 3.99 2.33 0.00 0.00 0.00 -
NAPS 4.4594 4.136 3.3442 3.0217 2.2915 2.7275 1.9732 14.54%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 30/04/04 29/04/05 30/04/03 -
Price 1.90 2.81 1.88 1.90 3.00 2.51 2.10 -
P/RPS 0.50 0.60 0.40 0.55 0.92 0.60 0.91 -9.49%
P/EPS 12.39 3.80 5.27 6.12 11.19 7.68 9.00 5.46%
EY 8.07 26.33 18.96 16.35 8.93 13.01 11.11 -5.18%
DY 2.11 1.42 2.13 1.23 0.00 0.00 0.00 -
P/NAPS 0.43 0.68 0.56 0.63 1.30 0.92 1.05 -13.81%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
Date 27/05/09 20/05/08 22/05/07 25/05/06 21/05/04 26/05/05 29/05/03 -
Price 2.25 2.80 1.80 2.00 2.95 2.40 2.45 -
P/RPS 0.59 0.60 0.38 0.58 0.90 0.57 1.07 -9.43%
P/EPS 14.67 3.78 5.05 6.44 11.01 7.35 10.50 5.72%
EY 6.81 26.43 19.80 15.53 9.08 13.61 9.53 -5.44%
DY 1.78 1.43 2.22 1.17 0.00 0.00 0.00 -
P/NAPS 0.50 0.68 0.54 0.66 1.28 0.88 1.23 -13.91%

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