[KESM] YoY Cumulative Quarter Result on 31-Jan-2007 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
13-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 130.66%
YoY- 41.14%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 103,135 84,840 101,325 99,771 69,214 90,967 65,708 7.79%
PBT 7,653 5,894 11,565 12,611 8,381 11,074 7,195 1.03%
Tax -2,186 -815 12,800 -2,768 -2,227 -3,552 -2,361 -1.27%
NP 5,467 5,079 24,365 9,843 6,154 7,522 4,834 2.07%
-
NP to SH 4,518 4,698 20,791 8,216 5,821 7,522 4,834 -1.11%
-
Tax Rate 28.56% 13.83% -110.68% 21.95% 26.57% 32.08% 32.81% -
Total Cost 97,668 79,761 76,960 89,928 63,060 83,445 60,874 8.19%
-
Net Worth 204,385 191,799 175,005 141,335 126,337 113,684 94,541 13.69%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - 754 747 - -
Div Payout % - - - - 12.96% 9.94% - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 204,385 191,799 175,005 141,335 126,337 113,684 94,541 13.69%
NOSH 43,028 43,100 42,956 43,089 43,118 42,738 42,778 0.09%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 5.30% 5.99% 24.05% 9.87% 8.89% 8.27% 7.36% -
ROE 2.21% 2.45% 11.88% 5.81% 4.61% 6.62% 5.11% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 239.69 196.84 235.88 231.54 160.52 212.84 153.60 7.69%
EPS 10.50 10.90 48.40 19.10 13.50 17.60 11.30 -1.21%
DPS 0.00 0.00 0.00 0.00 1.75 1.75 0.00 -
NAPS 4.75 4.45 4.074 3.28 2.93 2.66 2.21 13.58%
Adjusted Per Share Value based on latest NOSH - 42,822
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 239.77 197.24 235.56 231.95 160.91 211.48 152.76 7.79%
EPS 10.50 10.92 48.33 19.10 13.53 17.49 11.24 -1.12%
DPS 0.00 0.00 0.00 0.00 1.75 1.74 0.00 -
NAPS 4.7516 4.4589 4.0685 3.2858 2.9371 2.6429 2.1979 13.69%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 1.95 1.89 2.50 1.84 1.83 2.58 3.40 -
P/RPS 0.81 0.96 1.06 0.79 1.14 1.21 2.21 -15.39%
P/EPS 18.57 17.34 5.17 9.65 13.56 14.66 30.09 -7.72%
EY 5.38 5.77 19.36 10.36 7.38 6.82 3.32 8.36%
DY 0.00 0.00 0.00 0.00 0.96 0.68 0.00 -
P/NAPS 0.41 0.42 0.61 0.56 0.62 0.97 1.54 -19.77%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 09/03/10 10/03/09 12/03/08 13/03/07 09/03/06 10/03/05 22/03/04 -
Price 1.97 1.95 2.49 1.98 2.09 2.48 3.32 -
P/RPS 0.82 0.99 1.06 0.86 1.30 1.17 2.16 -14.89%
P/EPS 18.76 17.89 5.14 10.38 15.48 14.09 29.38 -7.19%
EY 5.33 5.59 19.44 9.63 6.46 7.10 3.40 7.77%
DY 0.00 0.00 0.00 0.00 0.84 0.71 0.00 -
P/NAPS 0.41 0.44 0.61 0.60 0.71 0.93 1.50 -19.42%

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