[KESM] QoQ Cumulative Quarter Result on 31-Jul-2006 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
19-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 40.94%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 152,061 99,771 48,044 162,159 111,960 69,214 33,660 174.03%
PBT 17,421 12,611 5,588 20,129 14,211 8,381 3,956 169.39%
Tax -3,934 -2,768 -1,508 -4,647 -3,401 -2,227 -1,055 141.04%
NP 13,487 9,843 4,080 15,482 10,810 6,154 2,901 179.34%
-
NP to SH 11,480 8,216 3,562 14,133 10,028 5,821 2,796 157.07%
-
Tax Rate 22.58% 21.95% 26.99% 23.09% 23.93% 26.57% 26.67% -
Total Cost 138,574 89,928 43,964 146,677 101,150 63,060 30,759 173.52%
-
Net Worth 143,846 141,335 137,330 134,027 129,976 126,337 123,454 10.76%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 1,288 - - 1,288 753 754 - -
Div Payout % 11.22% - - 9.12% 7.51% 12.96% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 143,846 141,335 137,330 134,027 129,976 126,337 123,454 10.76%
NOSH 42,939 43,089 42,915 42,957 43,038 43,118 43,015 -0.11%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 8.87% 9.87% 8.49% 9.55% 9.66% 8.89% 8.62% -
ROE 7.98% 5.81% 2.59% 10.54% 7.72% 4.61% 2.26% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 354.13 231.54 111.95 377.49 260.14 160.52 78.25 174.35%
EPS 26.70 19.10 8.30 32.90 23.30 13.50 6.50 157.15%
DPS 3.00 0.00 0.00 3.00 1.75 1.75 0.00 -
NAPS 3.35 3.28 3.20 3.12 3.02 2.93 2.87 10.89%
Adjusted Per Share Value based on latest NOSH - 43,210
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 353.51 231.95 111.69 376.99 260.28 160.91 78.25 174.03%
EPS 26.69 19.10 8.28 32.86 23.31 13.53 6.50 157.08%
DPS 2.99 0.00 0.00 3.00 1.75 1.75 0.00 -
NAPS 3.3442 3.2858 3.1926 3.1159 3.0217 2.9371 2.8701 10.76%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.88 1.84 1.70 1.57 1.90 1.83 1.95 -
P/RPS 0.53 0.79 1.52 0.42 0.73 1.14 2.49 -64.45%
P/EPS 7.03 9.65 20.48 4.77 8.15 13.56 30.00 -62.09%
EY 14.22 10.36 4.88 20.96 12.26 7.38 3.33 163.91%
DY 1.60 0.00 0.00 1.91 0.92 0.96 0.00 -
P/NAPS 0.56 0.56 0.53 0.50 0.63 0.62 0.68 -12.17%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 22/05/07 13/03/07 23/11/06 19/09/06 25/05/06 09/03/06 21/11/05 -
Price 1.80 1.98 1.75 2.00 2.00 2.09 1.95 -
P/RPS 0.51 0.86 1.56 0.53 0.77 1.30 2.49 -65.35%
P/EPS 6.73 10.38 21.08 6.08 8.58 15.48 30.00 -63.18%
EY 14.85 9.63 4.74 16.45 11.65 6.46 3.33 171.67%
DY 1.67 0.00 0.00 1.50 0.88 0.84 0.00 -
P/NAPS 0.54 0.60 0.55 0.64 0.66 0.71 0.68 -14.28%

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