[KESM] YoY Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 0.81%
YoY- 27.4%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 188,988 182,128 216,004 192,176 134,640 190,536 129,260 6.52%
PBT 11,460 19,868 30,336 22,352 15,824 23,600 14,424 -3.75%
Tax -2,296 -2,808 -6,024 -6,032 -4,220 -7,936 -4,832 -11.65%
NP 9,164 17,060 24,312 16,320 11,604 15,664 9,592 -0.75%
-
NP to SH 7,664 16,080 21,716 14,248 11,184 15,664 9,592 -3.66%
-
Tax Rate 20.03% 14.13% 19.86% 26.99% 26.67% 33.63% 33.50% -
Total Cost 179,824 165,068 191,692 175,856 123,036 174,872 119,668 7.01%
-
Net Worth 200,967 190,736 158,992 137,330 123,454 110,243 92,922 13.70%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 200,967 190,736 158,992 137,330 123,454 110,243 92,922 13.70%
NOSH 42,577 42,765 43,087 42,915 43,015 42,565 42,821 -0.09%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 4.85% 9.37% 11.26% 8.49% 8.62% 8.22% 7.42% -
ROE 3.81% 8.43% 13.66% 10.38% 9.06% 14.21% 10.32% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 443.87 425.87 501.32 447.80 313.00 447.63 301.86 6.63%
EPS 18.00 37.60 50.40 33.20 26.00 36.80 22.40 -3.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.72 4.46 3.69 3.20 2.87 2.59 2.17 13.81%
Adjusted Per Share Value based on latest NOSH - 42,915
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 439.36 423.41 502.17 446.77 313.01 442.96 300.50 6.52%
EPS 17.82 37.38 50.49 33.12 26.00 36.42 22.30 -3.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6721 4.4342 3.6962 3.1926 2.8701 2.5629 2.1603 13.70%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.85 2.00 2.31 1.70 1.95 2.65 3.34 -
P/RPS 0.42 0.47 0.46 0.38 0.62 0.59 1.11 -14.94%
P/EPS 10.28 5.32 4.58 5.12 7.50 7.20 14.91 -6.00%
EY 9.73 18.80 21.82 19.53 13.33 13.89 6.71 6.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.63 0.53 0.68 1.02 1.54 -20.44%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 24/11/09 25/11/08 19/11/07 23/11/06 21/11/05 19/11/04 21/11/03 -
Price 1.94 1.95 2.40 1.75 1.95 2.55 3.20 -
P/RPS 0.44 0.46 0.48 0.39 0.62 0.57 1.06 -13.61%
P/EPS 10.78 5.19 4.76 5.27 7.50 6.93 14.29 -4.58%
EY 9.28 19.28 21.00 18.97 13.33 14.43 7.00 4.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.65 0.55 0.68 0.98 1.47 -19.15%

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