[KESM] YoY Annualized Quarter Result on 31-Jan-2007 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
13-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 15.33%
YoY- 41.14%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 206,270 169,680 202,650 199,542 138,428 181,934 131,416 7.79%
PBT 15,306 11,788 23,130 25,222 16,762 22,148 14,390 1.03%
Tax -4,372 -1,630 25,600 -5,536 -4,454 -7,104 -4,722 -1.27%
NP 10,934 10,158 48,730 19,686 12,308 15,044 9,668 2.07%
-
NP to SH 9,036 9,396 41,582 16,432 11,642 15,044 9,668 -1.11%
-
Tax Rate 28.56% 13.83% -110.68% 21.95% 26.57% 32.08% 32.81% -
Total Cost 195,336 159,522 153,920 179,856 126,120 166,890 121,748 8.19%
-
Net Worth 204,385 191,799 175,005 141,335 126,337 113,684 94,541 13.69%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - 1,509 1,495 - -
Div Payout % - - - - 12.96% 9.94% - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 204,385 191,799 175,005 141,335 126,337 113,684 94,541 13.69%
NOSH 43,028 43,100 42,956 43,089 43,118 42,738 42,778 0.09%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 5.30% 5.99% 24.05% 9.87% 8.89% 8.27% 7.36% -
ROE 4.42% 4.90% 23.76% 11.63% 9.22% 13.23% 10.23% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 479.38 393.68 471.76 463.08 321.04 425.69 307.20 7.69%
EPS 21.00 21.80 96.80 38.20 27.00 35.20 22.60 -1.21%
DPS 0.00 0.00 0.00 0.00 3.50 3.50 0.00 -
NAPS 4.75 4.45 4.074 3.28 2.93 2.66 2.21 13.58%
Adjusted Per Share Value based on latest NOSH - 42,822
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 479.54 394.47 471.12 463.89 321.82 422.96 305.52 7.79%
EPS 21.01 21.84 96.67 38.20 27.07 34.97 22.48 -1.11%
DPS 0.00 0.00 0.00 0.00 3.51 3.48 0.00 -
NAPS 4.7516 4.4589 4.0685 3.2858 2.9371 2.6429 2.1979 13.69%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 1.95 1.89 2.50 1.84 1.83 2.58 3.40 -
P/RPS 0.41 0.48 0.53 0.40 0.57 0.61 1.11 -15.28%
P/EPS 9.29 8.67 2.58 4.83 6.78 7.33 15.04 -7.70%
EY 10.77 11.53 38.72 20.73 14.75 13.64 6.65 8.35%
DY 0.00 0.00 0.00 0.00 1.91 1.36 0.00 -
P/NAPS 0.41 0.42 0.61 0.56 0.62 0.97 1.54 -19.77%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 09/03/10 10/03/09 12/03/08 13/03/07 09/03/06 10/03/05 22/03/04 -
Price 1.97 1.95 2.49 1.98 2.09 2.48 3.32 -
P/RPS 0.41 0.50 0.53 0.43 0.65 0.58 1.08 -14.89%
P/EPS 9.38 8.94 2.57 5.19 7.74 7.05 14.69 -7.19%
EY 10.66 11.18 38.88 19.26 12.92 14.19 6.81 7.74%
DY 0.00 0.00 0.00 0.00 1.67 1.41 0.00 -
P/NAPS 0.41 0.44 0.61 0.60 0.71 0.93 1.50 -19.42%

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