[KESM] YoY Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -29.81%
YoY- -79.26%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 222,954 249,018 215,213 163,000 201,749 202,748 149,280 6.90%
PBT 15,310 25,174 16,681 9,312 21,877 23,228 18,948 -3.48%
Tax -3,912 -7,252 -4,304 -1,942 15,320 -5,245 -4,534 -2.42%
NP 11,398 17,922 12,377 7,369 37,197 17,982 14,413 -3.83%
-
NP to SH 8,990 13,650 9,850 6,594 31,800 15,306 13,370 -6.39%
-
Tax Rate 25.55% 28.81% 25.80% 20.85% -70.03% 22.58% 23.93% -
Total Cost 211,556 231,096 202,836 155,630 164,552 184,765 134,866 7.78%
-
Net Worth 232,493 222,396 206,176 191,818 177,908 143,846 129,976 10.16%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - 1,718 1,720 1,718 1,717 1,004 -
Div Payout % - - 17.44% 26.09% 5.41% 11.22% 7.51% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 232,493 222,396 206,176 191,818 177,908 143,846 129,976 10.16%
NOSH 43,014 43,016 42,953 43,008 42,972 42,939 43,038 -0.00%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 5.11% 7.20% 5.75% 4.52% 18.44% 8.87% 9.66% -
ROE 3.87% 6.14% 4.78% 3.44% 17.87% 10.64% 10.29% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 518.32 578.89 501.04 378.99 469.48 472.17 346.85 6.91%
EPS 20.93 31.73 22.93 15.33 74.00 35.60 31.07 -6.36%
DPS 0.00 0.00 4.00 4.00 4.00 4.00 2.33 -
NAPS 5.405 5.17 4.80 4.46 4.14 3.35 3.02 10.17%
Adjusted Per Share Value based on latest NOSH - 41,333
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 518.32 578.92 500.33 378.94 469.03 471.35 347.05 6.90%
EPS 20.93 31.74 22.90 15.33 73.93 35.58 31.08 -6.37%
DPS 0.00 0.00 3.99 4.00 4.00 3.99 2.33 -
NAPS 5.405 5.1703 4.7932 4.4594 4.136 3.3442 3.0217 10.16%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.02 2.30 2.33 1.90 2.81 1.88 1.90 -
P/RPS 0.39 0.40 0.47 0.50 0.60 0.40 0.55 -5.56%
P/EPS 9.66 7.25 10.16 12.39 3.80 5.27 6.12 7.89%
EY 10.35 13.80 9.84 8.07 26.33 18.96 16.35 -7.33%
DY 0.00 0.00 1.72 2.11 1.42 2.13 1.23 -
P/NAPS 0.37 0.44 0.49 0.43 0.68 0.56 0.63 -8.48%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 24/05/12 26/05/11 10/06/10 27/05/09 20/05/08 22/05/07 25/05/06 -
Price 1.90 2.27 2.06 2.25 2.80 1.80 2.00 -
P/RPS 0.37 0.39 0.41 0.59 0.60 0.38 0.58 -7.21%
P/EPS 9.09 7.15 8.98 14.67 3.78 5.05 6.44 5.90%
EY 11.00 13.98 11.13 6.81 26.43 19.80 15.53 -5.58%
DY 0.00 0.00 1.94 1.78 1.43 2.22 1.17 -
P/NAPS 0.35 0.44 0.43 0.50 0.68 0.54 0.66 -10.02%

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