[KESM] QoQ Cumulative Quarter Result on 31-Oct-2008 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -86.89%
YoY- -25.95%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 169,315 122,250 84,840 45,532 197,504 151,312 101,325 40.86%
PBT 10,448 6,984 5,894 4,967 20,691 16,408 11,565 -6.55%
Tax 835 -1,457 -815 -702 14,685 11,490 12,800 -83.82%
NP 11,283 5,527 5,079 4,265 35,376 27,898 24,365 -40.17%
-
NP to SH 9,757 4,946 4,698 4,020 30,661 23,850 20,791 -39.63%
-
Tax Rate -7.99% 20.86% 13.83% 14.13% -70.97% -70.03% -110.68% -
Total Cost 158,032 116,723 79,761 41,267 162,128 123,414 76,960 61.62%
-
Net Worth 201,587 191,818 191,799 190,736 186,202 177,908 175,005 9.89%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 1,289 1,290 - - 1,290 1,289 - -
Div Payout % 13.22% 26.09% - - 4.21% 5.41% - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 201,587 191,818 191,799 190,736 186,202 177,908 175,005 9.89%
NOSH 42,982 43,008 43,100 42,765 43,002 42,972 42,956 0.04%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 6.66% 4.52% 5.99% 9.37% 17.91% 18.44% 24.05% -
ROE 4.84% 2.58% 2.45% 2.11% 16.47% 13.41% 11.88% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 393.92 284.24 196.84 106.47 459.28 352.11 235.88 40.80%
EPS 22.70 11.50 10.90 9.40 71.30 55.50 48.40 -39.66%
DPS 3.00 3.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 4.69 4.46 4.45 4.46 4.33 4.14 4.074 9.85%
Adjusted Per Share Value based on latest NOSH - 42,765
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 393.62 284.21 197.24 105.85 459.16 351.77 235.56 40.85%
EPS 22.68 11.50 10.92 9.35 71.28 55.45 48.33 -39.63%
DPS 3.00 3.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 4.6865 4.4594 4.4589 4.4342 4.3288 4.136 4.0685 9.89%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 2.30 1.90 1.89 2.00 2.81 2.81 2.50 -
P/RPS 0.58 0.67 0.96 1.88 0.61 0.80 1.06 -33.12%
P/EPS 10.13 16.52 17.34 21.28 3.94 5.06 5.17 56.64%
EY 9.87 6.05 5.77 4.70 25.37 19.75 19.36 -36.20%
DY 1.30 1.58 0.00 0.00 1.07 1.07 0.00 -
P/NAPS 0.49 0.43 0.42 0.45 0.65 0.68 0.61 -13.59%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 17/09/09 27/05/09 10/03/09 25/11/08 17/09/08 20/05/08 12/03/08 -
Price 2.18 2.25 1.95 1.95 2.62 2.80 2.49 -
P/RPS 0.55 0.79 0.99 1.83 0.57 0.80 1.06 -35.45%
P/EPS 9.60 19.57 17.89 20.74 3.67 5.05 5.14 51.71%
EY 10.41 5.11 5.59 4.82 27.21 19.82 19.44 -34.08%
DY 1.38 1.33 0.00 0.00 1.15 1.07 0.00 -
P/NAPS 0.46 0.50 0.44 0.44 0.61 0.68 0.61 -17.16%

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