[KESM] QoQ Annualized Quarter Result on 31-Jul-2009 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 47.95%
YoY- -68.18%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 215,213 206,270 188,988 169,315 163,000 169,680 182,128 11.80%
PBT 16,681 15,306 11,460 10,448 9,312 11,788 19,868 -11.03%
Tax -4,304 -4,372 -2,296 835 -1,942 -1,630 -2,808 33.04%
NP 12,377 10,934 9,164 11,283 7,369 10,158 17,060 -19.30%
-
NP to SH 9,850 9,036 7,664 9,757 6,594 9,396 16,080 -27.93%
-
Tax Rate 25.80% 28.56% 20.03% -7.99% 20.85% 13.83% 14.13% -
Total Cost 202,836 195,336 179,824 158,032 155,630 159,522 165,068 14.76%
-
Net Worth 206,176 204,385 200,967 201,587 191,818 191,799 190,736 5.34%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 1,718 - - 1,289 1,720 - - -
Div Payout % 17.44% - - 13.22% 26.09% - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 206,176 204,385 200,967 201,587 191,818 191,799 190,736 5.34%
NOSH 42,953 43,028 42,577 42,982 43,008 43,100 42,765 0.29%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 5.75% 5.30% 4.85% 6.66% 4.52% 5.99% 9.37% -
ROE 4.78% 4.42% 3.81% 4.84% 3.44% 4.90% 8.43% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 501.04 479.38 443.87 393.92 378.99 393.68 425.87 11.47%
EPS 22.93 21.00 18.00 22.70 15.33 21.80 37.60 -28.15%
DPS 4.00 0.00 0.00 3.00 4.00 0.00 0.00 -
NAPS 4.80 4.75 4.72 4.69 4.46 4.45 4.46 5.03%
Adjusted Per Share Value based on latest NOSH - 42,955
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 500.33 479.54 439.36 393.62 378.94 394.47 423.41 11.80%
EPS 22.90 21.01 17.82 22.68 15.33 21.84 37.38 -27.93%
DPS 3.99 0.00 0.00 3.00 4.00 0.00 0.00 -
NAPS 4.7932 4.7516 4.6721 4.6865 4.4594 4.4589 4.4342 5.34%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 2.33 1.95 1.85 2.30 1.90 1.89 2.00 -
P/RPS 0.47 0.41 0.42 0.58 0.50 0.48 0.47 0.00%
P/EPS 10.16 9.29 10.28 10.13 12.39 8.67 5.32 54.11%
EY 9.84 10.77 9.73 9.87 8.07 11.53 18.80 -35.13%
DY 1.72 0.00 0.00 1.30 2.11 0.00 0.00 -
P/NAPS 0.49 0.41 0.39 0.49 0.43 0.42 0.45 5.85%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 10/06/10 09/03/10 24/11/09 17/09/09 27/05/09 10/03/09 25/11/08 -
Price 2.06 1.97 1.94 2.18 2.25 1.95 1.95 -
P/RPS 0.41 0.41 0.44 0.55 0.59 0.50 0.46 -7.40%
P/EPS 8.98 9.38 10.78 9.60 14.67 8.94 5.19 44.26%
EY 11.13 10.66 9.28 10.41 6.81 11.18 19.28 -30.73%
DY 1.94 0.00 0.00 1.38 1.78 0.00 0.00 -
P/NAPS 0.43 0.41 0.41 0.46 0.50 0.44 0.44 -1.52%

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