[KESM] QoQ Cumulative Quarter Result on 31-Oct-2007 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -73.59%
YoY- 52.41%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 197,504 151,312 101,325 54,001 209,661 152,061 99,771 57.72%
PBT 20,691 16,408 11,565 7,584 26,593 17,421 12,611 39.15%
Tax 14,685 11,490 12,800 -1,506 -3,789 -3,934 -2,768 -
NP 35,376 27,898 24,365 6,078 22,804 13,487 9,843 134.81%
-
NP to SH 30,661 23,850 20,791 5,429 20,560 11,480 8,216 140.78%
-
Tax Rate -70.97% -70.03% -110.68% 19.86% 14.25% 22.58% 21.95% -
Total Cost 162,128 123,414 76,960 47,923 186,857 138,574 89,928 48.18%
-
Net Worth 186,202 177,908 175,005 158,992 156,135 143,846 141,335 20.19%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 1,290 1,289 - - 1,290 1,288 - -
Div Payout % 4.21% 5.41% - - 6.28% 11.22% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 186,202 177,908 175,005 158,992 156,135 143,846 141,335 20.19%
NOSH 43,002 42,972 42,956 43,087 43,012 42,939 43,089 -0.13%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 17.91% 18.44% 24.05% 11.26% 10.88% 8.87% 9.87% -
ROE 16.47% 13.41% 11.88% 3.41% 13.17% 7.98% 5.81% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 459.28 352.11 235.88 125.33 487.44 354.13 231.54 57.93%
EPS 71.30 55.50 48.40 12.60 47.80 26.70 19.10 140.83%
DPS 3.00 3.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 4.33 4.14 4.074 3.69 3.63 3.35 3.28 20.36%
Adjusted Per Share Value based on latest NOSH - 43,087
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 459.16 351.77 235.56 125.54 487.42 353.51 231.95 57.72%
EPS 71.28 55.45 48.33 12.62 47.80 26.69 19.10 140.78%
DPS 3.00 3.00 0.00 0.00 3.00 2.99 0.00 -
NAPS 4.3288 4.136 4.0685 3.6962 3.6298 3.3442 3.2858 20.19%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 2.81 2.81 2.50 2.31 2.12 1.88 1.84 -
P/RPS 0.61 0.80 1.06 1.84 0.43 0.53 0.79 -15.84%
P/EPS 3.94 5.06 5.17 18.33 4.44 7.03 9.65 -44.99%
EY 25.37 19.75 19.36 5.45 22.55 14.22 10.36 81.77%
DY 1.07 1.07 0.00 0.00 1.42 1.60 0.00 -
P/NAPS 0.65 0.68 0.61 0.63 0.58 0.56 0.56 10.45%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 17/09/08 20/05/08 12/03/08 19/11/07 18/09/07 22/05/07 13/03/07 -
Price 2.62 2.80 2.49 2.40 1.91 1.80 1.98 -
P/RPS 0.57 0.80 1.06 1.91 0.39 0.51 0.86 -24.00%
P/EPS 3.67 5.05 5.14 19.05 4.00 6.73 10.38 -50.03%
EY 27.21 19.82 19.44 5.25 25.03 14.85 9.63 99.99%
DY 1.15 1.07 0.00 0.00 1.57 1.67 0.00 -
P/NAPS 0.61 0.68 0.61 0.65 0.53 0.54 0.60 1.10%

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