[KESM] QoQ Cumulative Quarter Result on 31-Jul-2009 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 97.27%
YoY- -68.18%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 161,410 103,135 47,247 169,315 122,250 84,840 45,532 133.03%
PBT 12,511 7,653 2,865 10,448 6,984 5,894 4,967 85.43%
Tax -3,228 -2,186 -574 835 -1,457 -815 -702 177.29%
NP 9,283 5,467 2,291 11,283 5,527 5,079 4,265 68.18%
-
NP to SH 7,388 4,518 1,916 9,757 4,946 4,698 4,020 50.20%
-
Tax Rate 25.80% 28.56% 20.03% -7.99% 20.86% 13.83% 14.13% -
Total Cost 152,127 97,668 44,956 158,032 116,723 79,761 41,267 139.20%
-
Net Worth 206,176 204,385 200,967 201,587 191,818 191,799 190,736 5.34%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 1,288 - - 1,289 1,290 - - -
Div Payout % 17.44% - - 13.22% 26.09% - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 206,176 204,385 200,967 201,587 191,818 191,799 190,736 5.34%
NOSH 42,953 43,028 42,577 42,982 43,008 43,100 42,765 0.29%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 5.75% 5.30% 4.85% 6.66% 4.52% 5.99% 9.37% -
ROE 3.58% 2.21% 0.95% 4.84% 2.58% 2.45% 2.11% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 375.78 239.69 110.97 393.92 284.24 196.84 106.47 132.34%
EPS 17.20 10.50 4.50 22.70 11.50 10.90 9.40 49.76%
DPS 3.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 4.80 4.75 4.72 4.69 4.46 4.45 4.46 5.03%
Adjusted Per Share Value based on latest NOSH - 42,955
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 375.25 239.77 109.84 393.62 284.21 197.24 105.85 133.03%
EPS 17.18 10.50 4.45 22.68 11.50 10.92 9.35 50.18%
DPS 3.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 4.7932 4.7516 4.6721 4.6865 4.4594 4.4589 4.4342 5.34%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 2.33 1.95 1.85 2.30 1.90 1.89 2.00 -
P/RPS 0.62 0.81 1.67 0.58 0.67 0.96 1.88 -52.36%
P/EPS 13.55 18.57 41.11 10.13 16.52 17.34 21.28 -26.04%
EY 7.38 5.38 2.43 9.87 6.05 5.77 4.70 35.20%
DY 1.29 0.00 0.00 1.30 1.58 0.00 0.00 -
P/NAPS 0.49 0.41 0.39 0.49 0.43 0.42 0.45 5.85%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 10/06/10 09/03/10 24/11/09 17/09/09 27/05/09 10/03/09 25/11/08 -
Price 2.06 1.97 1.94 2.18 2.25 1.95 1.95 -
P/RPS 0.55 0.82 1.75 0.55 0.79 0.99 1.83 -55.23%
P/EPS 11.98 18.76 43.11 9.60 19.57 17.89 20.74 -30.71%
EY 8.35 5.33 2.32 10.41 5.11 5.59 4.82 44.38%
DY 1.46 0.00 0.00 1.38 1.33 0.00 0.00 -
P/NAPS 0.43 0.41 0.41 0.46 0.50 0.44 0.44 -1.52%

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