[KESM] YoY Cumulative Quarter Result on 31-Jan-2006 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
09-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 108.19%
YoY- -22.61%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 84,840 101,325 99,771 69,214 90,967 65,708 44,592 11.30%
PBT 5,894 11,565 12,611 8,381 11,074 7,195 5,602 0.84%
Tax -815 12,800 -2,768 -2,227 -3,552 -2,361 -1,080 -4.57%
NP 5,079 24,365 9,843 6,154 7,522 4,834 4,522 1.95%
-
NP to SH 4,698 20,791 8,216 5,821 7,522 4,834 4,522 0.63%
-
Tax Rate 13.83% -110.68% 21.95% 26.57% 32.08% 32.81% 19.28% -
Total Cost 79,761 76,960 89,928 63,060 83,445 60,874 40,070 12.14%
-
Net Worth 191,799 175,005 141,335 126,337 113,684 94,541 85,029 14.50%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - 754 747 - - -
Div Payout % - - - 12.96% 9.94% - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 191,799 175,005 141,335 126,337 113,684 94,541 85,029 14.50%
NOSH 43,100 42,956 43,089 43,118 42,738 42,778 42,514 0.22%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 5.99% 24.05% 9.87% 8.89% 8.27% 7.36% 10.14% -
ROE 2.45% 11.88% 5.81% 4.61% 6.62% 5.11% 5.32% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 196.84 235.88 231.54 160.52 212.84 153.60 104.89 11.05%
EPS 10.90 48.40 19.10 13.50 17.60 11.30 10.60 0.46%
DPS 0.00 0.00 0.00 1.75 1.75 0.00 0.00 -
NAPS 4.45 4.074 3.28 2.93 2.66 2.21 2.00 14.24%
Adjusted Per Share Value based on latest NOSH - 43,214
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 197.24 235.56 231.95 160.91 211.48 152.76 103.67 11.30%
EPS 10.92 48.33 19.10 13.53 17.49 11.24 10.51 0.63%
DPS 0.00 0.00 0.00 1.75 1.74 0.00 0.00 -
NAPS 4.4589 4.0685 3.2858 2.9371 2.6429 2.1979 1.9768 14.50%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 1.89 2.50 1.84 1.83 2.58 3.40 2.29 -
P/RPS 0.96 1.06 0.79 1.14 1.21 2.21 2.18 -12.76%
P/EPS 17.34 5.17 9.65 13.56 14.66 30.09 21.53 -3.53%
EY 5.77 19.36 10.36 7.38 6.82 3.32 4.64 3.69%
DY 0.00 0.00 0.00 0.96 0.68 0.00 0.00 -
P/NAPS 0.42 0.61 0.56 0.62 0.97 1.54 1.15 -15.44%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 10/03/09 12/03/08 13/03/07 09/03/06 10/03/05 22/03/04 24/03/03 -
Price 1.95 2.49 1.98 2.09 2.48 3.32 2.14 -
P/RPS 0.99 1.06 0.86 1.30 1.17 2.16 2.04 -11.34%
P/EPS 17.89 5.14 10.38 15.48 14.09 29.38 20.12 -1.93%
EY 5.59 19.44 9.63 6.46 7.10 3.40 4.97 1.97%
DY 0.00 0.00 0.00 0.84 0.71 0.00 0.00 -
P/NAPS 0.44 0.61 0.60 0.71 0.93 1.50 1.07 -13.75%

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