[KESM] YoY 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- 39.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
Revenue 37,410 49,987 52,290 42,746 39,313 43,924 28,576 4.58%
PBT 1,090 4,843 4,810 5,830 5,563 4,488 3,997 -19.45%
Tax -642 -1,310 -1,166 -1,174 -1,783 -1,481 -1,090 -8.43%
NP 448 3,533 3,644 4,656 3,780 3,007 2,907 -26.75%
-
NP to SH 248 3,059 3,264 4,207 3,780 3,007 2,907 -33.62%
-
Tax Rate 58.90% 27.05% 24.24% 20.14% 32.05% 33.00% 27.27% -
Total Cost 36,962 46,454 48,646 38,090 35,533 40,917 25,669 6.25%
-
Net Worth 184,346 178,369 144,502 129,644 98,795 117,272 84,636 13.84%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 184,346 178,369 144,502 129,644 98,795 117,272 84,636 13.84%
NOSH 41,333 43,084 43,135 42,928 42,954 42,957 42,318 -0.39%
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 1.20% 7.07% 6.97% 10.89% 9.62% 6.85% 10.17% -
ROE 0.13% 1.71% 2.26% 3.25% 3.83% 2.56% 3.43% -
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 90.51 116.02 121.22 99.57 91.52 102.25 67.53 4.99%
EPS 0.60 7.10 7.60 9.80 8.80 7.00 6.80 -33.25%
DPS 0.00 0.00 0.00 0.00 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 86.97 116.21 121.56 99.38 91.39 102.11 66.43 4.58%
EPS 0.58 7.11 7.59 9.78 8.79 6.99 6.76 -33.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2857 4.1467 3.3594 3.014 2.2968 2.7264 1.9676 13.84%
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 2.10 2.42 1.55 1.91 3.28 2.45 3.11 -6.32%
P/EPS 316.67 39.58 24.84 19.39 34.09 35.86 30.57 47.59%
EY 0.32 2.53 4.02 5.16 2.93 2.79 3.27 -32.09%
DY 0.00 0.00 0.00 0.00 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 2.49 2.41 1.48 2.01 3.22 2.35 3.63 -6.08%
P/EPS 375.00 39.44 23.79 20.41 33.52 34.29 35.67 47.95%
EY 0.27 2.54 4.20 4.90 2.98 2.92 2.80 -32.25%
DY 0.00 0.00 0.00 0.00 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