[KESM] QoQ Cumulative Quarter Result on 31-Oct-2006 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -74.8%
YoY- 27.4%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 209,661 152,061 99,771 48,044 162,159 111,960 69,214 109.77%
PBT 26,593 17,421 12,611 5,588 20,129 14,211 8,381 116.38%
Tax -3,789 -3,934 -2,768 -1,508 -4,647 -3,401 -2,227 42.65%
NP 22,804 13,487 9,843 4,080 15,482 10,810 6,154 140.03%
-
NP to SH 20,560 11,480 8,216 3,562 14,133 10,028 5,821 132.46%
-
Tax Rate 14.25% 22.58% 21.95% 26.99% 23.09% 23.93% 26.57% -
Total Cost 186,857 138,574 89,928 43,964 146,677 101,150 63,060 106.71%
-
Net Worth 156,135 143,846 141,335 137,330 134,027 129,976 126,337 15.20%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 1,290 1,288 - - 1,288 753 754 43.18%
Div Payout % 6.28% 11.22% - - 9.12% 7.51% 12.96% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 156,135 143,846 141,335 137,330 134,027 129,976 126,337 15.20%
NOSH 43,012 42,939 43,089 42,915 42,957 43,038 43,118 -0.16%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 10.88% 8.87% 9.87% 8.49% 9.55% 9.66% 8.89% -
ROE 13.17% 7.98% 5.81% 2.59% 10.54% 7.72% 4.61% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 487.44 354.13 231.54 111.95 377.49 260.14 160.52 110.12%
EPS 47.80 26.70 19.10 8.30 32.90 23.30 13.50 132.84%
DPS 3.00 3.00 0.00 0.00 3.00 1.75 1.75 43.37%
NAPS 3.63 3.35 3.28 3.20 3.12 3.02 2.93 15.39%
Adjusted Per Share Value based on latest NOSH - 42,915
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 487.42 353.51 231.95 111.69 376.99 260.28 160.91 109.77%
EPS 47.80 26.69 19.10 8.28 32.86 23.31 13.53 132.50%
DPS 3.00 2.99 0.00 0.00 3.00 1.75 1.75 43.37%
NAPS 3.6298 3.3442 3.2858 3.1926 3.1159 3.0217 2.9371 15.20%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 2.12 1.88 1.84 1.70 1.57 1.90 1.83 -
P/RPS 0.43 0.53 0.79 1.52 0.42 0.73 1.14 -47.88%
P/EPS 4.44 7.03 9.65 20.48 4.77 8.15 13.56 -52.59%
EY 22.55 14.22 10.36 4.88 20.96 12.26 7.38 110.99%
DY 1.42 1.60 0.00 0.00 1.91 0.92 0.96 29.91%
P/NAPS 0.58 0.56 0.56 0.53 0.50 0.63 0.62 -4.36%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 18/09/07 22/05/07 13/03/07 23/11/06 19/09/06 25/05/06 09/03/06 -
Price 1.91 1.80 1.98 1.75 2.00 2.00 2.09 -
P/RPS 0.39 0.51 0.86 1.56 0.53 0.77 1.30 -55.28%
P/EPS 4.00 6.73 10.38 21.08 6.08 8.58 15.48 -59.53%
EY 25.03 14.85 9.63 4.74 16.45 11.65 6.46 147.30%
DY 1.57 1.67 0.00 0.00 1.50 0.88 0.84 51.90%
P/NAPS 0.53 0.54 0.60 0.55 0.64 0.66 0.71 -17.75%

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