[KESM] QoQ Cumulative Quarter Result on 31-Jan-2010 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
09-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 135.8%
YoY- -3.83%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 63,581 226,466 161,410 103,135 47,247 169,315 122,250 -35.25%
PBT 8,625 19,403 12,511 7,653 2,865 10,448 6,984 15.06%
Tax -2,631 -5,383 -3,228 -2,186 -574 835 -1,457 48.12%
NP 5,994 14,020 9,283 5,467 2,291 11,283 5,527 5.54%
-
NP to SH 4,472 11,746 7,388 4,518 1,916 9,757 4,946 -6.47%
-
Tax Rate 30.50% 27.74% 25.80% 28.56% 20.03% -7.99% 20.86% -
Total Cost 57,587 212,446 152,127 97,668 44,956 158,032 116,723 -37.48%
-
Net Worth 218,870 210,825 206,176 204,385 200,967 201,587 191,818 9.16%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 1,290 1,288 - - 1,289 1,290 -
Div Payout % - 10.99% 17.44% - - 13.22% 26.09% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 218,870 210,825 206,176 204,385 200,967 201,587 191,818 9.16%
NOSH 43,000 43,025 42,953 43,028 42,577 42,982 43,008 -0.01%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 9.43% 6.19% 5.75% 5.30% 4.85% 6.66% 4.52% -
ROE 2.04% 5.57% 3.58% 2.21% 0.95% 4.84% 2.58% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 147.86 526.35 375.78 239.69 110.97 393.92 284.24 -35.24%
EPS 10.40 27.30 17.20 10.50 4.50 22.70 11.50 -6.46%
DPS 0.00 3.00 3.00 0.00 0.00 3.00 3.00 -
NAPS 5.09 4.90 4.80 4.75 4.72 4.69 4.46 9.18%
Adjusted Per Share Value based on latest NOSH - 43,366
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 147.81 526.49 375.25 239.77 109.84 393.62 284.21 -35.25%
EPS 10.40 27.31 17.18 10.50 4.45 22.68 11.50 -6.46%
DPS 0.00 3.00 3.00 0.00 0.00 3.00 3.00 -
NAPS 5.0883 4.9013 4.7932 4.7516 4.6721 4.6865 4.4594 9.16%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 2.10 2.24 2.33 1.95 1.85 2.30 1.90 -
P/RPS 1.42 0.43 0.62 0.81 1.67 0.58 0.67 64.77%
P/EPS 20.19 8.21 13.55 18.57 41.11 10.13 16.52 14.26%
EY 4.95 12.19 7.38 5.38 2.43 9.87 6.05 -12.48%
DY 0.00 1.34 1.29 0.00 0.00 1.30 1.58 -
P/NAPS 0.41 0.46 0.49 0.41 0.39 0.49 0.43 -3.11%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 18/11/10 20/09/10 10/06/10 09/03/10 24/11/09 17/09/09 27/05/09 -
Price 2.15 2.10 2.06 1.97 1.94 2.18 2.25 -
P/RPS 1.45 0.40 0.55 0.82 1.75 0.55 0.79 49.74%
P/EPS 20.67 7.69 11.98 18.76 43.11 9.60 19.57 3.70%
EY 4.84 13.00 8.35 5.33 2.32 10.41 5.11 -3.54%
DY 0.00 1.43 1.46 0.00 0.00 1.38 1.33 -
P/NAPS 0.42 0.43 0.43 0.41 0.41 0.46 0.50 -10.94%

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