[KESM] YoY Quarter Result on 31-Jan-2008 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
12-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- 182.96%
YoY- 230.08%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 63,652 55,888 39,308 47,324 51,727 35,554 43,333 6.61%
PBT 5,916 4,788 927 3,981 7,023 4,425 5,174 2.25%
Tax -1,575 -1,612 -113 14,306 -1,260 -1,172 -1,568 0.07%
NP 4,341 3,176 814 18,287 5,763 3,253 3,606 3.13%
-
NP to SH 3,313 2,602 678 15,362 4,654 3,025 3,606 -1.40%
-
Tax Rate 26.62% 33.67% 12.19% -359.36% 17.94% 26.49% 30.31% -
Total Cost 59,311 52,712 38,494 29,037 45,964 32,301 39,727 6.90%
-
Net Worth 221,153 205,991 188,568 175,307 140,457 126,617 112,846 11.86%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - - 756 742 -
Div Payout % - - - - - 25.00% 20.59% -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 221,153 205,991 188,568 175,307 140,457 126,617 112,846 11.86%
NOSH 43,025 43,366 42,374 43,030 42,822 43,214 42,423 0.23%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 6.82% 5.68% 2.07% 38.64% 11.14% 9.15% 8.32% -
ROE 1.50% 1.26% 0.36% 8.76% 3.31% 2.39% 3.20% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 147.94 128.87 92.76 109.98 120.79 82.27 102.14 6.36%
EPS 7.70 6.00 1.60 35.70 10.80 7.00 8.50 -1.63%
DPS 0.00 0.00 0.00 0.00 0.00 1.75 1.75 -
NAPS 5.14 4.75 4.45 4.074 3.28 2.93 2.66 11.59%
Adjusted Per Share Value based on latest NOSH - 43,030
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 147.98 129.93 91.38 110.02 120.25 82.66 100.74 6.61%
EPS 7.70 6.05 1.58 35.71 10.82 7.03 8.38 -1.39%
DPS 0.00 0.00 0.00 0.00 0.00 1.76 1.73 -
NAPS 5.1414 4.7889 4.3838 4.0755 3.2654 2.9436 2.6235 11.86%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 2.36 1.95 1.89 2.50 1.84 1.83 2.58 -
P/RPS 1.60 1.51 2.04 2.27 1.52 2.22 2.53 -7.34%
P/EPS 30.65 32.50 118.13 7.00 16.93 26.14 30.35 0.16%
EY 3.26 3.08 0.85 14.28 5.91 3.83 3.29 -0.15%
DY 0.00 0.00 0.00 0.00 0.00 0.96 0.68 -
P/NAPS 0.46 0.41 0.42 0.61 0.56 0.62 0.97 -11.68%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 08/03/11 09/03/10 10/03/09 12/03/08 13/03/07 09/03/06 10/03/05 -
Price 2.21 1.97 1.95 2.49 1.98 2.09 2.48 -
P/RPS 1.49 1.53 2.10 2.26 1.64 2.54 2.43 -7.82%
P/EPS 28.70 32.83 121.88 6.97 18.22 29.86 29.18 -0.27%
EY 3.48 3.05 0.82 14.34 5.49 3.35 3.43 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.84 0.71 -
P/NAPS 0.43 0.41 0.44 0.61 0.60 0.71 0.93 -12.05%

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