[KESM] YoY TTM Result on 31-Oct-2005 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -8.01%
YoY- -10.96%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 189,035 215,618 176,543 167,011 167,260 119,462 53,125 23.53%
PBT 18,074 28,589 21,761 17,160 21,033 15,079 3,781 29.75%
Tax 15,489 -3,787 -5,100 -4,194 -6,589 -4,445 3,218 29.90%
NP 33,563 24,802 16,661 12,966 14,444 10,634 6,999 29.82%
-
NP to SH 29,252 22,427 14,899 12,861 14,444 10,634 6,999 26.88%
-
Tax Rate -85.70% 13.25% 23.44% 24.44% 31.33% 29.48% -85.11% -
Total Cost 155,472 190,816 159,882 154,045 152,816 108,828 46,126 22.42%
-
Net Worth 190,736 158,992 137,330 123,454 110,243 92,922 68,194 18.68%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 1,293 1,287 2,052 1,517 754 754 1,366 -0.91%
Div Payout % 4.42% 5.74% 13.78% 11.80% 5.22% 7.10% 19.52% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 190,736 158,992 137,330 123,454 110,243 92,922 68,194 18.68%
NOSH 42,765 43,087 42,915 43,015 42,565 42,821 17,048 16.54%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 17.75% 11.50% 9.44% 7.76% 8.64% 8.90% 13.17% -
ROE 15.34% 14.11% 10.85% 10.42% 13.10% 11.44% 10.26% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 442.02 500.42 411.37 388.26 392.95 278.98 311.61 5.99%
EPS 68.40 52.05 34.72 29.90 33.93 24.83 41.05 8.87%
DPS 3.00 3.00 4.75 3.53 1.75 1.75 8.00 -15.06%
NAPS 4.46 3.69 3.20 2.87 2.59 2.17 4.00 1.82%
Adjusted Per Share Value based on latest NOSH - 43,015
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 439.47 501.27 410.43 388.27 388.85 277.72 123.50 23.53%
EPS 68.00 52.14 34.64 29.90 33.58 24.72 16.27 26.88%
DPS 3.01 2.99 4.77 3.53 1.75 1.75 3.18 -0.91%
NAPS 4.4342 3.6962 3.1926 2.8701 2.5629 2.1603 1.5854 18.68%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 2.00 2.31 1.70 1.95 2.65 3.34 2.60 -
P/RPS 0.45 0.46 0.41 0.50 0.67 1.20 0.83 -9.69%
P/EPS 2.92 4.44 4.90 6.52 7.81 13.45 6.33 -12.08%
EY 34.20 22.53 20.42 15.33 12.81 7.44 15.79 13.73%
DY 1.50 1.30 2.79 1.81 0.66 0.52 3.08 -11.29%
P/NAPS 0.45 0.63 0.53 0.68 1.02 1.54 0.65 -5.93%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 25/11/08 19/11/07 23/11/06 21/11/05 19/11/04 21/11/03 28/11/02 -
Price 1.95 2.40 1.75 1.95 2.55 3.20 2.49 -
P/RPS 0.44 0.48 0.43 0.50 0.65 1.15 0.80 -9.47%
P/EPS 2.85 4.61 5.04 6.52 7.51 12.89 6.07 -11.82%
EY 35.08 21.69 19.84 15.33 13.31 7.76 16.49 13.39%
DY 1.54 1.25 2.71 1.81 0.69 0.55 3.21 -11.51%
P/NAPS 0.44 0.65 0.55 0.68 0.98 1.47 0.62 -5.55%

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