[KESM] YoY Cumulative Quarter Result on 30-Apr-2005 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 39.98%
YoY- 41.73%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/02 30/04/01 CAGR
Revenue 151,312 152,061 111,960 134,891 73,168 33,200 39,781 21.00%
PBT 16,408 17,421 14,211 15,562 9,599 702 4,118 21.81%
Tax 11,490 -3,934 -3,401 -5,033 -2,170 2,322 -786 -
NP 27,898 13,487 10,810 10,529 7,429 3,024 3,332 35.43%
-
NP to SH 23,850 11,480 10,028 10,529 7,429 3,024 3,332 32.43%
-
Tax Rate -70.03% 22.58% 23.93% 32.34% 22.61% -330.77% 19.09% -
Total Cost 123,414 138,574 101,150 124,362 65,739 30,176 36,449 19.01%
-
Net Worth 177,908 143,846 129,976 117,323 84,874 80,203 77,689 12.55%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/02 30/04/01 CAGR
Div 1,289 1,288 753 - - - - -
Div Payout % 5.41% 11.22% 7.51% - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 177,908 143,846 129,976 117,323 84,874 80,203 77,689 12.55%
NOSH 42,972 42,939 43,038 42,975 42,437 16,988 16,999 14.15%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 18.44% 8.87% 9.66% 7.81% 10.15% 9.11% 8.38% -
ROE 13.41% 7.98% 7.72% 8.97% 8.75% 3.77% 4.29% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/02 30/04/01 CAGR
RPS 352.11 354.13 260.14 313.88 172.42 195.42 234.01 6.00%
EPS 55.50 26.70 23.30 24.50 17.50 17.80 19.60 16.01%
DPS 3.00 3.00 1.75 0.00 0.00 0.00 0.00 -
NAPS 4.14 3.35 3.02 2.73 2.00 4.721 4.57 -1.40%
Adjusted Per Share Value based on latest NOSH - 42,957
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/02 30/04/01 CAGR
RPS 351.77 353.51 260.28 313.59 170.10 77.18 92.48 21.01%
EPS 55.45 26.69 23.31 24.48 17.27 7.03 7.75 32.43%
DPS 3.00 2.99 1.75 0.00 0.00 0.00 0.00 -
NAPS 4.136 3.3442 3.0217 2.7275 1.9732 1.8646 1.8061 12.55%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/03 30/04/02 30/04/01 -
Price 2.81 1.88 1.90 2.51 2.10 2.40 1.56 -
P/RPS 0.80 0.53 0.73 0.80 1.22 1.23 0.67 2.56%
P/EPS 5.06 7.03 8.15 10.24 12.00 13.48 7.96 -6.26%
EY 19.75 14.22 12.26 9.76 8.34 7.42 12.56 6.67%
DY 1.07 1.60 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.63 0.92 1.05 0.51 0.34 10.40%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/03 30/04/02 30/04/01 CAGR
Date 20/05/08 22/05/07 25/05/06 26/05/05 29/05/03 31/05/02 25/05/01 -
Price 2.80 1.80 2.00 2.40 2.45 2.14 1.59 -
P/RPS 0.80 0.51 0.77 0.76 1.42 1.10 0.68 2.34%
P/EPS 5.05 6.73 8.58 9.80 14.00 12.02 8.11 -6.53%
EY 19.82 14.85 11.65 10.21 7.15 8.32 12.33 7.01%
DY 1.07 1.67 0.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.54 0.66 0.88 1.23 0.45 0.35 9.94%

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