[KESM] QoQ Annualized 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- 91.48%
YoY- 153.06%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 182,128 197,504 201,749 202,650 216,004 209,661 202,748 -6.87%
PBT 19,868 20,691 21,877 23,130 30,336 26,593 23,228 -9.84%
Tax -2,808 14,685 15,320 25,600 -6,024 -3,789 -5,245 -33.94%
NP 17,060 35,376 37,197 48,730 24,312 22,804 17,982 -3.43%
-
NP to SH 16,080 30,661 31,800 41,582 21,716 20,560 15,306 3.32%
-
Tax Rate 14.13% -70.97% -70.03% -110.68% 19.86% 14.25% 22.58% -
Total Cost 165,068 162,128 164,552 153,920 191,692 186,857 184,765 -7.20%
-
Net Worth 190,736 186,202 177,908 175,005 158,992 156,135 143,846 20.59%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - 1,290 1,718 - - 1,290 1,717 -
Div Payout % - 4.21% 5.41% - - 6.28% 11.22% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 190,736 186,202 177,908 175,005 158,992 156,135 143,846 20.59%
NOSH 42,765 43,002 42,972 42,956 43,087 43,012 42,939 -0.26%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 9.37% 17.91% 18.44% 24.05% 11.26% 10.88% 8.87% -
ROE 8.43% 16.47% 17.87% 23.76% 13.66% 13.17% 10.64% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 425.87 459.28 469.48 471.76 501.32 487.44 472.17 -6.61%
EPS 37.60 71.30 74.00 96.80 50.40 47.80 35.60 3.69%
DPS 0.00 3.00 4.00 0.00 0.00 3.00 4.00 -
NAPS 4.46 4.33 4.14 4.074 3.69 3.63 3.35 20.91%
Adjusted Per Share Value based on latest NOSH - 43,030
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 423.41 459.16 469.03 471.12 502.17 487.42 471.35 -6.87%
EPS 37.38 71.28 73.93 96.67 50.49 47.80 35.58 3.32%
DPS 0.00 3.00 4.00 0.00 0.00 3.00 3.99 -
NAPS 4.4342 4.3288 4.136 4.0685 3.6962 3.6298 3.3442 20.58%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 2.00 2.81 2.81 2.50 2.31 2.12 1.88 -
P/RPS 0.47 0.61 0.60 0.53 0.46 0.43 0.40 11.29%
P/EPS 5.32 3.94 3.80 2.58 4.58 4.44 5.27 0.62%
EY 18.80 25.37 26.33 38.72 21.82 22.55 18.96 -0.56%
DY 0.00 1.07 1.42 0.00 0.00 1.42 2.13 -
P/NAPS 0.45 0.65 0.68 0.61 0.63 0.58 0.56 -13.50%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 25/11/08 17/09/08 20/05/08 12/03/08 19/11/07 18/09/07 22/05/07 -
Price 1.95 2.62 2.80 2.49 2.40 1.91 1.80 -
P/RPS 0.46 0.57 0.60 0.53 0.48 0.39 0.38 13.51%
P/EPS 5.19 3.67 3.78 2.57 4.76 4.00 5.05 1.83%
EY 19.28 27.21 26.43 38.88 21.00 25.03 19.80 -1.75%
DY 0.00 1.15 1.43 0.00 0.00 1.57 2.22 -
P/NAPS 0.44 0.61 0.68 0.61 0.65 0.53 0.54 -12.70%

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