[KESM] YoY Cumulative Quarter Result on 31-Jan-2010 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
09-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 135.8%
YoY- -3.83%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 122,930 108,634 127,233 103,135 84,840 101,325 99,771 3.53%
PBT 5,995 7,780 14,541 7,653 5,894 11,565 12,611 -11.64%
Tax -3,985 -1,995 -4,206 -2,186 -815 12,800 -2,768 6.25%
NP 2,010 5,785 10,335 5,467 5,079 24,365 9,843 -23.24%
-
NP to SH 394 4,882 7,785 4,518 4,698 20,791 8,216 -39.69%
-
Tax Rate 66.47% 25.64% 28.93% 28.56% 13.83% -110.68% 21.95% -
Total Cost 120,920 102,849 116,898 97,668 79,761 76,960 89,928 5.05%
-
Net Worth 229,697 230,639 221,076 204,385 191,799 175,005 141,335 8.42%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 229,697 230,639 221,076 204,385 191,799 175,005 141,335 8.42%
NOSH 43,014 43,014 43,011 43,028 43,100 42,956 43,089 -0.02%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 1.64% 5.33% 8.12% 5.30% 5.99% 24.05% 9.87% -
ROE 0.17% 2.12% 3.52% 2.21% 2.45% 11.88% 5.81% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 285.79 252.55 295.81 239.69 196.84 235.88 231.54 3.56%
EPS 0.90 11.30 18.10 10.50 10.90 48.40 19.10 -39.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.34 5.3619 5.14 4.75 4.45 4.074 3.28 8.45%
Adjusted Per Share Value based on latest NOSH - 43,366
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 285.79 252.55 295.79 239.77 197.24 235.56 231.95 3.53%
EPS 0.90 11.30 18.10 10.50 10.92 48.33 19.10 -39.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.34 5.3619 5.1396 4.7516 4.4589 4.0685 3.2858 8.42%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.80 2.00 2.36 1.95 1.89 2.50 1.84 -
P/RPS 0.63 0.79 0.80 0.81 0.96 1.06 0.79 -3.69%
P/EPS 196.51 17.62 13.04 18.57 17.34 5.17 9.65 65.17%
EY 0.51 5.67 7.67 5.38 5.77 19.36 10.36 -39.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.46 0.41 0.42 0.61 0.56 -7.97%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 11/03/13 08/03/12 08/03/11 09/03/10 10/03/09 12/03/08 13/03/07 -
Price 1.80 2.00 2.21 1.97 1.95 2.49 1.98 -
P/RPS 0.63 0.79 0.75 0.82 0.99 1.06 0.86 -5.05%
P/EPS 196.51 17.62 12.21 18.76 17.89 5.14 10.38 63.18%
EY 0.51 5.67 8.19 5.33 5.59 19.44 9.63 -38.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.43 0.41 0.44 0.61 0.60 -9.02%

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