[KESM] YoY Cumulative 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- 72.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
Revenue 122,250 151,312 152,061 111,960 105,021 134,891 73,168 8.92%
PBT 6,984 16,408 17,421 14,211 12,758 15,562 9,599 -5.15%
Tax -1,457 11,490 -3,934 -3,401 -4,144 -5,033 -2,170 -6.41%
NP 5,527 27,898 13,487 10,810 8,614 10,529 7,429 -4.80%
-
NP to SH 4,946 23,850 11,480 10,028 8,614 10,529 7,429 -6.54%
-
Tax Rate 20.86% -70.03% 22.58% 23.93% 32.48% 32.34% 22.61% -
Total Cost 116,723 123,414 138,574 101,150 96,407 124,362 65,739 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 1,290 1,289 1,288 753 - - - -
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 2.58% 13.41% 7.98% 7.72% 8.74% 8.97% 8.75% -
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 284.24 352.11 354.13 260.14 245.06 313.88 172.42 8.68%
EPS 11.50 55.50 26.70 23.30 20.10 24.50 17.50 -6.75%
DPS 3.00 3.00 3.00 1.75 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 284.21 351.77 353.51 260.28 244.15 313.59 170.10 8.92%
EPS 11.50 55.45 26.69 23.31 20.03 24.48 17.27 -6.54%
DPS 3.00 3.00 2.99 1.75 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 0.67 0.80 0.53 0.73 1.22 0.80 1.22 -9.49%
P/EPS 16.52 5.06 7.03 8.15 14.93 10.24 12.00 5.46%
EY 6.05 19.75 14.22 12.26 6.70 9.76 8.34 -5.20%
DY 1.58 1.07 1.60 0.92 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 0.79 0.80 0.51 0.77 1.20 0.76 1.42 -9.30%
P/EPS 19.57 5.05 6.73 8.58 14.68 9.80 14.00 5.73%
EY 5.11 19.82 14.85 11.65 6.81 10.21 7.15 -5.43%
DY 1.33 1.07 1.67 0.88 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