[KESM] YoY 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- -63.42%
YoY- -91.89%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 58,582 59,531 58,275 37,410 49,987 52,290 42,746 5.38%
PBT 3,703 4,340 4,858 1,090 4,843 4,810 5,830 -7.27%
Tax -939 -1,233 -1,042 -642 -1,310 -1,166 -1,174 -3.65%
NP 2,764 3,107 3,816 448 3,533 3,644 4,656 -8.31%
-
NP to SH 1,861 2,453 2,870 248 3,059 3,264 4,207 -12.69%
-
Tax Rate 25.36% 28.41% 21.45% 58.90% 27.05% 24.24% 20.14% -
Total Cost 55,818 56,424 54,459 36,962 46,454 48,646 38,090 6.57%
-
Net Worth 232,493 222,491 205,611 184,346 178,369 144,502 129,644 10.21%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 232,493 222,491 205,611 184,346 178,369 144,502 129,644 10.21%
NOSH 43,014 43,035 42,835 41,333 43,084 43,135 42,928 0.03%
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 4.72% 5.22% 6.55% 1.20% 7.07% 6.97% 10.89% -
ROE 0.80% 1.10% 1.40% 0.13% 1.71% 2.26% 3.25% -
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 136.19 138.33 136.04 90.51 116.02 121.22 99.57 5.35%
EPS 4.30 5.70 6.70 0.60 7.10 7.60 9.80 -12.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 136.19 138.40 135.48 86.97 116.21 121.56 99.38 5.38%
EPS 4.30 5.70 6.67 0.58 7.11 7.59 9.78 -12.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.405 5.1725 4.7801 4.2857 4.1467 3.3594 3.014 10.21%
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 1.48 1.66 1.71 2.10 2.42 1.55 1.91 -4.15%
P/EPS 46.69 40.35 34.78 316.67 39.58 24.84 19.39 15.75%
EY 2.14 2.48 2.88 0.32 2.53 4.02 5.16 -13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 1.40 1.64 1.51 2.49 2.41 1.48 2.01 -5.84%
P/EPS 43.92 39.82 30.75 375.00 39.44 23.79 20.41 13.61%
EY 2.28 2.51 3.25 0.27 2.54 4.20 4.90 -11.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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