[KESM] QoQ Cumulative 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- 16.87%
YoY- -77.4%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 47,247 169,315 122,250 84,840 45,532 197,504 151,312 -53.87%
PBT 2,865 10,448 6,984 5,894 4,967 20,691 16,408 -68.66%
Tax -574 835 -1,457 -815 -702 14,685 11,490 -
NP 2,291 11,283 5,527 5,079 4,265 35,376 27,898 -81.02%
-
NP to SH 1,916 9,757 4,946 4,698 4,020 30,661 23,850 -81.29%
-
Tax Rate 20.03% -7.99% 20.86% 13.83% 14.13% -70.97% -70.03% -
Total Cost 44,956 158,032 116,723 79,761 41,267 162,128 123,414 -48.90%
-
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 1,290 - - 1,290 1,289 -
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 0.95% 4.84% 2.58% 2.45% 2.11% 16.47% 13.41% -
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 110.97 393.92 284.24 196.84 106.47 459.28 352.11 -53.59%
EPS 4.50 22.70 11.50 10.90 9.40 71.30 55.50 -81.18%
DPS 0.00 3.00 3.00 0.00 0.00 3.00 3.00 -
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 109.84 393.62 284.21 197.24 105.85 459.16 351.77 -53.87%
EPS 4.45 22.68 11.50 10.92 9.35 71.28 55.45 -81.30%
DPS 0.00 3.00 3.00 0.00 0.00 3.00 3.00 -
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 1.67 0.58 0.67 0.96 1.88 0.61 0.80 63.11%
P/EPS 41.11 10.13 16.52 17.34 21.28 3.94 5.06 302.60%
EY 2.43 9.87 6.05 5.77 4.70 25.37 19.75 -75.16%
DY 0.00 1.30 1.58 0.00 0.00 1.07 1.07 -
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 1.75 0.55 0.79 0.99 1.83 0.57 0.80 68.27%
P/EPS 43.11 9.60 19.57 17.89 20.74 3.67 5.05 316.06%
EY 2.32 10.41 5.11 5.59 4.82 27.21 19.82 -75.97%
DY 0.00 1.38 1.33 0.00 0.00 1.15 1.07 -
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