[KESM] YoY TTM Result on 30-Apr-2008 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- -0.62%
YoY- 111.29%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
Revenue 251,820 208,475 168,442 208,912 202,260 158,054 136,573 9.13%
PBT 25,773 15,975 11,267 25,580 23,339 17,753 16,926 6.18%
Tax -7,594 -936 1,738 11,635 -5,180 -3,491 -5,635 4.35%
NP 18,179 15,039 13,005 37,215 18,159 14,262 11,291 7.03%
-
NP to SH 14,596 12,199 11,757 32,930 15,585 13,480 11,291 3.73%
-
Tax Rate 29.46% 5.86% -15.43% -45.48% 22.19% 19.66% 33.29% -
Total Cost 233,641 193,436 155,437 171,697 184,101 143,792 125,282 9.30%
-
Net Worth 222,491 205,611 184,346 178,369 144,502 129,644 98,795 12.29%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
Div 1,294 1,288 1,293 1,287 1,296 1,531 1,502 -2.10%
Div Payout % 8.87% 10.56% 11.00% 3.91% 8.32% 11.36% 13.31% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
Net Worth 222,491 205,611 184,346 178,369 144,502 129,644 98,795 12.29%
NOSH 43,035 42,835 41,333 43,084 43,135 42,928 42,954 0.02%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
NP Margin 7.22% 7.21% 7.72% 17.81% 8.98% 9.02% 8.27% -
ROE 6.56% 5.93% 6.38% 18.46% 10.79% 10.40% 11.43% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
RPS 585.15 486.68 407.52 484.89 468.90 368.18 317.95 9.10%
EPS 33.92 28.48 28.44 76.43 36.13 31.40 26.29 3.70%
DPS 3.00 3.00 3.13 3.00 3.00 3.57 3.50 -2.17%
NAPS 5.17 4.80 4.46 4.14 3.35 3.02 2.30 12.26%
Adjusted Per Share Value based on latest NOSH - 43,084
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
RPS 585.43 484.66 391.59 485.68 470.21 367.44 317.50 9.13%
EPS 33.93 28.36 27.33 76.56 36.23 31.34 26.25 3.73%
DPS 3.01 3.00 3.01 2.99 3.01 3.56 3.49 -2.09%
NAPS 5.1725 4.7801 4.2857 4.1467 3.3594 3.014 2.2968 12.29%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 30/04/04 -
Price 2.30 2.33 1.90 2.81 1.88 1.90 3.00 -
P/RPS 0.39 0.48 0.47 0.58 0.40 0.52 0.94 -11.80%
P/EPS 6.78 8.18 6.68 3.68 5.20 6.05 11.41 -7.16%
EY 14.75 12.22 14.97 27.20 19.22 16.53 8.76 7.72%
DY 1.30 1.29 1.65 1.07 1.60 1.88 1.17 1.51%
P/NAPS 0.44 0.49 0.43 0.68 0.56 0.63 1.30 -14.33%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
Date 26/05/11 10/06/10 27/05/09 20/05/08 22/05/07 25/05/06 21/05/04 -
Price 2.27 2.06 2.25 2.80 1.80 2.00 2.95 -
P/RPS 0.39 0.42 0.55 0.58 0.38 0.54 0.93 -11.67%
P/EPS 6.69 7.23 7.91 3.66 4.98 6.37 11.22 -7.11%
EY 14.94 13.82 12.64 27.30 20.07 15.70 8.91 7.66%
DY 1.32 1.46 1.39 1.07 1.67 1.78 1.19 1.49%
P/NAPS 0.44 0.43 0.50 0.68 0.54 0.66 1.28 -14.14%

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