[KESM] QoQ Annualized Quarter Result on 31-Jan-2009 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
10-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -41.57%
YoY- -77.4%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 188,988 169,315 163,000 169,680 182,128 197,504 201,749 -4.25%
PBT 11,460 10,448 9,312 11,788 19,868 20,691 21,877 -34.94%
Tax -2,296 835 -1,942 -1,630 -2,808 14,685 15,320 -
NP 9,164 11,283 7,369 10,158 17,060 35,376 37,197 -60.60%
-
NP to SH 7,664 9,757 6,594 9,396 16,080 30,661 31,800 -61.17%
-
Tax Rate 20.03% -7.99% 20.85% 13.83% 14.13% -70.97% -70.03% -
Total Cost 179,824 158,032 155,630 159,522 165,068 162,128 164,552 6.07%
-
Net Worth 200,967 201,587 191,818 191,799 190,736 186,202 177,908 8.44%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - 1,289 1,720 - - 1,290 1,718 -
Div Payout % - 13.22% 26.09% - - 4.21% 5.41% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 200,967 201,587 191,818 191,799 190,736 186,202 177,908 8.44%
NOSH 42,577 42,982 43,008 43,100 42,765 43,002 42,972 -0.61%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 4.85% 6.66% 4.52% 5.99% 9.37% 17.91% 18.44% -
ROE 3.81% 4.84% 3.44% 4.90% 8.43% 16.47% 17.87% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 443.87 393.92 378.99 393.68 425.87 459.28 469.48 -3.66%
EPS 18.00 22.70 15.33 21.80 37.60 71.30 74.00 -60.93%
DPS 0.00 3.00 4.00 0.00 0.00 3.00 4.00 -
NAPS 4.72 4.69 4.46 4.45 4.46 4.33 4.14 9.10%
Adjusted Per Share Value based on latest NOSH - 42,374
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 439.36 393.62 378.94 394.47 423.41 459.16 469.03 -4.25%
EPS 17.82 22.68 15.33 21.84 37.38 71.28 73.93 -61.16%
DPS 0.00 3.00 4.00 0.00 0.00 3.00 4.00 -
NAPS 4.6721 4.6865 4.4594 4.4589 4.4342 4.3288 4.136 8.44%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.85 2.30 1.90 1.89 2.00 2.81 2.81 -
P/RPS 0.42 0.58 0.50 0.48 0.47 0.61 0.60 -21.11%
P/EPS 10.28 10.13 12.39 8.67 5.32 3.94 3.80 93.79%
EY 9.73 9.87 8.07 11.53 18.80 25.37 26.33 -48.41%
DY 0.00 1.30 2.11 0.00 0.00 1.07 1.42 -
P/NAPS 0.39 0.49 0.43 0.42 0.45 0.65 0.68 -30.90%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 24/11/09 17/09/09 27/05/09 10/03/09 25/11/08 17/09/08 20/05/08 -
Price 1.94 2.18 2.25 1.95 1.95 2.62 2.80 -
P/RPS 0.44 0.55 0.59 0.50 0.46 0.57 0.60 -18.63%
P/EPS 10.78 9.60 14.67 8.94 5.19 3.67 3.78 100.71%
EY 9.28 10.41 6.81 11.18 19.28 27.21 26.43 -50.13%
DY 0.00 1.38 1.78 0.00 0.00 1.15 1.43 -
P/NAPS 0.41 0.46 0.50 0.44 0.44 0.61 0.68 -28.56%

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