[KESM] QoQ Annualized Quarter Result on 31-Oct-2006 [#1]

Stock

[KESM] KESM INDUSTRIES BHD

Announcement Date

23-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Jul-2007

Quarter

31-Oct-2006 [#1]

Profit Trend

QoQ- 0.81%

YoY- 27.4%

Quarter Report

KESM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Annualized Quarter Result
Revenue	209,661	202,748	199,542	192,176	162,159	149,280	138,428	31.98%
YoY %	3.41%	1.61%	3.83%	18.51%	8.63%	7.84%	-	-
Horiz. %	151.46%	146.46%	144.15%	138.83%	117.14%	107.84%	100.00%	-
PBT	26,593	23,228	25,222	22,352	20,129	18,948	16,762	36.14%
YoY %	14.49%	-7.91%	12.84%	11.04%	6.23%	13.04%	-	-
Horiz. %	158.65%	138.58%	150.47%	133.35%	120.09%	113.04%	100.00%	-
Tax	-3,789	-5,245	-5,536	-6,032	-4,647	-4,534	-4,454	-10.24%
YoY %	27.76%	5.26%	8.22%	-29.80%	-2.49%	-1.80%	-	-
Horiz. %	85.07%	117.76%	124.29%	135.43%	104.33%	101.80%	100.00%	-
NP	22,804	17,982	19,686	16,320	15,482	14,413	12,308	51.02%
YoY %	26.82%	-8.66%	20.63%	5.41%	7.42%	17.10%	-	-
Horiz. %	185.28%	146.10%	159.94%	132.60%	125.79%	117.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,560	15,306	16,432	14,248	14,133	13,370	11,642	46.25%
YoY %	34.33%	-6.85%	15.33%	0.81%	5.71%	14.84%	-	-
Horiz. %	176.60%	131.47%	141.14%	122.38%	121.40%	114.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.25%	22.58%	21.95%	26.99%	23.09%	23.93%	26.57%	-
YoY %	-36.89%	2.87%	-18.67%	16.89%	-3.51%	-9.94%	-	-
Horiz. %	53.63%	84.98%	82.61%	101.58%	86.90%	90.06%	100.00%	-
Total Cost	186,857	184,765	179,856	175,856	146,677	134,866	126,120	30.05%
YoY %	1.13%	2.73%	2.27%	19.89%	8.76%	6.93%	-	-
Horiz. %	148.16%	146.50%	142.61%	139.44%	116.30%	106.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,135	143,846	141,335	137,330	134,027	129,976	126,337	15.20%
YoY %	8.54%	1.78%	2.92%	2.46%	3.12%	2.88%	-	-
Horiz. %	123.59%	113.86%	111.87%	108.70%	106.09%	102.88%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Dividend
Div	1,290	1,717	-	-	1,288	1,004	1,509	-9.95%
YoY %	-24.87%	0.00%	-	-	28.29%	-33.47%	-	-
Horiz. %	85.49%	113.78%	-	-	85.35%	66.53%	100.00%	-
Div Payout %	6.28%	11.22%	-	-	9.12%	7.51%	12.96%	-
YoY %	-44.03%	0.00%	-	-	21.44%	-42.05%	-	-
Horiz. %	48.46%	86.57%	-	-	70.37%	57.95%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	156,135	143,846	141,335	137,330	134,027	129,976	126,337	15.20%
YoY %	8.54%	1.78%	2.92%	2.46%	3.12%	2.88%	-	-
Horiz. %	123.59%	113.86%	111.87%	108.70%	106.09%	102.88%	100.00%	-
NOSH	43,012	42,939	43,089	42,915	42,957	43,038	43,118	-0.16%
YoY %	0.17%	-0.35%	0.41%	-0.10%	-0.19%	-0.19%	-	-
Horiz. %	99.75%	99.58%	99.93%	99.53%	99.63%	99.81%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	10.88%	8.87%	9.87%	8.49%	9.55%	9.66%	8.89%	-
YoY %	22.66%	-10.13%	16.25%	-11.10%	-1.14%	8.66%	-	-
Horiz. %	122.38%	99.78%	111.02%	95.50%	107.42%	108.66%	100.00%	-
ROE	13.17%	10.64%	11.63%	10.38%	10.54%	10.29%	9.22%	-
YoY %	23.78%	-8.51%	12.04%	-1.52%	2.43%	11.61%	-	-
Horiz. %	142.84%	115.40%	126.14%	112.58%	114.32%	111.61%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	487.44	472.17	463.08	447.80	377.49	346.85	321.04	32.20%
YoY %	3.23%	1.96%	3.41%	18.63%	8.83%	8.04%	-	-
Horiz. %	151.83%	147.08%	144.24%	139.48%	117.58%	108.04%	100.00%	-
EPS	47.80	35.60	38.20	33.20	32.90	31.07	27.00	46.49%
YoY %	34.27%	-6.81%	15.06%	0.91%	5.89%	15.07%	-	-
Horiz. %	177.04%	131.85%	141.48%	122.96%	121.85%	115.07%	100.00%	-
DPS	3.00	4.00	0.00	0.00	3.00	2.33	3.50	-9.79%
YoY %	-25.00%	0.00%	0.00%	0.00%	28.76%	-33.43%	-	-
Horiz. %	85.71%	114.29%	0.00%	0.00%	85.71%	66.57%	100.00%	-
NAPS	3.63	3.35	3.28	3.20	3.12	3.02	2.93	15.39%
YoY %	8.36%	2.13%	2.50%	2.56%	3.31%	3.07%	-	-
Horiz. %	123.89%	114.33%	111.95%	109.22%	106.48%	103.07%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 42,915
RPS	487.42	471.35	463.89	446.77	376.99	347.05	321.82	31.98%
YoY %	3.41%	1.61%	3.83%	18.51%	8.63%	7.84%	-	-
Horiz. %	151.46%	146.46%	144.15%	138.83%	117.14%	107.84%	100.00%	-
EPS	47.80	35.58	38.20	33.12	32.86	31.08	27.07	46.24%
YoY %	34.35%	-6.86%	15.34%	0.79%	5.73%	14.81%	-	-
Horiz. %	176.58%	131.44%	141.12%	122.35%	121.39%	114.81%	100.00%	-
DPS	3.00	3.99	0.00	0.00	3.00	2.33	3.51	-9.96%
YoY %	-24.81%	0.00%	0.00%	0.00%	28.76%	-33.62%	-	-
Horiz. %	85.47%	113.68%	0.00%	0.00%	85.47%	66.38%	100.00%	-
NAPS	3.6298	3.3442	3.2858	3.1926	3.1159	3.0217	2.9371	15.20%
YoY %	8.54%	1.78%	2.92%	2.46%	3.12%	2.88%	-	-
Horiz. %	123.58%	113.86%	111.87%	108.70%	106.09%	102.88%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	-
Price	2.12	1.88	1.84	1.70	1.57	1.90	1.83	-
P/RPS	0.43	0.40	0.40	0.38	0.42	0.55	0.57	-17.17%
YoY %	7.50%	0.00%	5.26%	-9.52%	-23.64%	-3.51%	-	-
Horiz. %	75.44%	70.18%	70.18%	66.67%	73.68%	96.49%	100.00%	-
P/EPS	4.44	5.27	4.83	5.12	4.77	6.12	6.78	-24.64%
YoY %	-15.75%	9.11%	-5.66%	7.34%	-22.06%	-9.73%	-	-
Horiz. %	65.49%	77.73%	71.24%	75.52%	70.35%	90.27%	100.00%	-
EY	22.55	18.96	20.73	19.53	20.96	16.35	14.75	32.81%
YoY %	18.93%	-8.54%	6.14%	-6.82%	28.20%	10.85%	-	-
Horiz. %	152.88%	128.54%	140.54%	132.41%	142.10%	110.85%	100.00%	-
DY	1.42	2.13	0.00	0.00	1.91	1.23	1.91	-17.97%
YoY %	-33.33%	0.00%	0.00%	0.00%	55.28%	-35.60%	-	-
Horiz. %	74.35%	111.52%	0.00%	0.00%	100.00%	64.40%	100.00%	-
P/NAPS	0.58	0.56	0.56	0.53	0.50	0.63	0.62	-4.36%
YoY %	3.57%	0.00%	5.66%	6.00%	-20.63%	1.61%	-	-
Horiz. %	93.55%	90.32%	90.32%	85.48%	80.65%	101.61%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	18/09/07	22/05/07	13/03/07	23/11/06	19/09/06	25/05/06	09/03/06	-
Price	1.91	1.80	1.98	1.75	2.00	2.00	2.09	-
P/RPS	0.39	0.38	0.43	0.39	0.53	0.58	0.65	-28.92%
YoY %	2.63%	-11.63%	10.26%	-26.42%	-8.62%	-10.77%	-	-
Horiz. %	60.00%	58.46%	66.15%	60.00%	81.54%	89.23%	100.00%	-
P/EPS	4.00	5.05	5.19	5.27	6.08	6.44	7.74	-35.67%
YoY %	-20.79%	-2.70%	-1.52%	-13.32%	-5.59%	-16.80%	-	-
Horiz. %	51.68%	65.25%	67.05%	68.09%	78.55%	83.20%	100.00%	-
EY	25.03	19.80	19.26	18.97	16.45	15.53	12.92	55.59%
YoY %	26.41%	2.80%	1.53%	15.32%	5.92%	20.20%	-	-
Horiz. %	193.73%	153.25%	149.07%	146.83%	127.32%	120.20%	100.00%	-
DY	1.57	2.22	0.00	0.00	1.50	1.17	1.67	-4.04%
YoY %	-29.28%	0.00%	0.00%	0.00%	28.21%	-29.94%	-	-
Horiz. %	94.01%	132.93%	0.00%	0.00%	89.82%	70.06%	100.00%	-
P/NAPS	0.53	0.54	0.60	0.55	0.64	0.66	0.71	-17.75%
YoY %	-1.85%	-10.00%	9.09%	-14.06%	-3.03%	-7.04%	-	-
Horiz. %	74.65%	76.06%	84.51%	77.46%	90.14%	92.96%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos