[KESM] YoY Cumulative 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- 5.28%
YoY- -79.26%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 167,216 186,764 161,410 122,250 151,312 152,061 111,960 6.90%
PBT 11,483 18,881 12,511 6,984 16,408 17,421 14,211 -3.48%
Tax -2,934 -5,439 -3,228 -1,457 11,490 -3,934 -3,401 -2.42%
NP 8,549 13,442 9,283 5,527 27,898 13,487 10,810 -3.83%
-
NP to SH 6,743 10,238 7,388 4,946 23,850 11,480 10,028 -6.39%
-
Tax Rate 25.55% 28.81% 25.80% 20.86% -70.03% 22.58% 23.93% -
Total Cost 158,667 173,322 152,127 116,723 123,414 138,574 101,150 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 - - 1,288 1,290 1,289 1,288 753 -
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 2.90% 4.60% 3.58% 2.58% 13.41% 7.98% 7.72% -
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 388.74 434.17 375.78 284.24 352.11 354.13 260.14 6.91%
EPS 15.70 23.80 17.20 11.50 55.50 26.70 23.30 -6.36%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 1.75 -
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 388.74 434.19 375.25 284.21 351.77 353.51 260.28 6.90%
EPS 15.70 23.80 17.18 11.50 55.45 26.69 23.31 -6.36%
DPS 0.00 0.00 3.00 3.00 3.00 2.99 1.75 -
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 0.52 0.53 0.62 0.67 0.80 0.53 0.73 -5.49%
P/EPS 12.89 9.66 13.55 16.52 5.06 7.03 8.15 7.93%
EY 7.76 10.35 7.38 6.05 19.75 14.22 12.26 -7.33%
DY 0.00 0.00 1.29 1.58 1.07 1.60 0.92 -
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 0.49 0.52 0.55 0.79 0.80 0.51 0.77 -7.24%
P/EPS 12.12 9.54 11.98 19.57 5.05 6.73 8.58 5.92%
EY 8.25 10.48 8.35 5.11 19.82 14.85 11.65 -5.58%
DY 0.00 0.00 1.46 1.33 1.07 1.67 0.88 -
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