[KESM] QoQ Cumulative Quarter Result on 31-Jan-2006 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
09-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 108.19%
YoY- -22.61%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 48,044 162,159 111,960 69,214 33,660 180,985 134,891 -49.65%
PBT 5,588 20,129 14,211 8,381 3,956 19,104 15,562 -49.38%
Tax -1,508 -4,647 -3,401 -2,227 -1,055 -5,123 -5,033 -55.12%
NP 4,080 15,482 10,810 6,154 2,901 13,981 10,529 -46.75%
-
NP to SH 3,562 14,133 10,028 5,821 2,796 13,981 10,529 -51.35%
-
Tax Rate 26.99% 23.09% 23.93% 26.57% 26.67% 26.82% 32.34% -
Total Cost 43,964 146,677 101,150 63,060 30,759 167,004 124,362 -49.90%
-
Net Worth 137,330 134,027 129,976 126,337 123,454 120,881 117,323 11.03%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - 1,288 753 754 - 752 - -
Div Payout % - 9.12% 7.51% 12.96% - 5.38% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 137,330 134,027 129,976 126,337 123,454 120,881 117,323 11.03%
NOSH 42,915 42,957 43,038 43,118 43,015 43,018 42,975 -0.09%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 8.49% 9.55% 9.66% 8.89% 8.62% 7.72% 7.81% -
ROE 2.59% 10.54% 7.72% 4.61% 2.26% 11.57% 8.97% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 111.95 377.49 260.14 160.52 78.25 420.71 313.88 -49.61%
EPS 8.30 32.90 23.30 13.50 6.50 32.50 24.50 -51.30%
DPS 0.00 3.00 1.75 1.75 0.00 1.75 0.00 -
NAPS 3.20 3.12 3.02 2.93 2.87 2.81 2.73 11.13%
Adjusted Per Share Value based on latest NOSH - 43,214
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 111.69 376.99 260.28 160.91 78.25 420.75 313.59 -49.65%
EPS 8.28 32.86 23.31 13.53 6.50 32.50 24.48 -51.35%
DPS 0.00 3.00 1.75 1.75 0.00 1.75 0.00 -
NAPS 3.1926 3.1159 3.0217 2.9371 2.8701 2.8103 2.7275 11.03%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.70 1.57 1.90 1.83 1.95 2.30 2.51 -
P/RPS 1.52 0.42 0.73 1.14 2.49 0.55 0.80 53.22%
P/EPS 20.48 4.77 8.15 13.56 30.00 7.08 10.24 58.53%
EY 4.88 20.96 12.26 7.38 3.33 14.13 9.76 -36.92%
DY 0.00 1.91 0.92 0.96 0.00 0.76 0.00 -
P/NAPS 0.53 0.50 0.63 0.62 0.68 0.82 0.92 -30.69%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 23/11/06 19/09/06 25/05/06 09/03/06 21/11/05 19/09/05 26/05/05 -
Price 1.75 2.00 2.00 2.09 1.95 1.99 2.40 -
P/RPS 1.56 0.53 0.77 1.30 2.49 0.47 0.76 61.30%
P/EPS 21.08 6.08 8.58 15.48 30.00 6.12 9.80 66.40%
EY 4.74 16.45 11.65 6.46 3.33 16.33 10.21 -39.95%
DY 0.00 1.50 0.88 0.84 0.00 0.88 0.00 -
P/NAPS 0.55 0.64 0.66 0.71 0.68 0.71 0.88 -26.83%

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