[KESM] QoQ Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -80.36%
YoY- -52.34%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 226,466 161,410 103,135 47,247 169,315 122,250 84,840 92.77%
PBT 19,403 12,511 7,653 2,865 10,448 6,984 5,894 121.77%
Tax -5,383 -3,228 -2,186 -574 835 -1,457 -815 253.24%
NP 14,020 9,283 5,467 2,291 11,283 5,527 5,079 97.14%
-
NP to SH 11,746 7,388 4,518 1,916 9,757 4,946 4,698 84.52%
-
Tax Rate 27.74% 25.80% 28.56% 20.03% -7.99% 20.86% 13.83% -
Total Cost 212,446 152,127 97,668 44,956 158,032 116,723 79,761 92.49%
-
Net Worth 210,825 206,176 204,385 200,967 201,587 191,818 191,799 6.52%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 1,290 1,288 - - 1,289 1,290 - -
Div Payout % 10.99% 17.44% - - 13.22% 26.09% - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 210,825 206,176 204,385 200,967 201,587 191,818 191,799 6.52%
NOSH 43,025 42,953 43,028 42,577 42,982 43,008 43,100 -0.11%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 6.19% 5.75% 5.30% 4.85% 6.66% 4.52% 5.99% -
ROE 5.57% 3.58% 2.21% 0.95% 4.84% 2.58% 2.45% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 526.35 375.78 239.69 110.97 393.92 284.24 196.84 92.99%
EPS 27.30 17.20 10.50 4.50 22.70 11.50 10.90 84.73%
DPS 3.00 3.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 4.90 4.80 4.75 4.72 4.69 4.46 4.45 6.65%
Adjusted Per Share Value based on latest NOSH - 42,577
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 526.49 375.25 239.77 109.84 393.62 284.21 197.24 92.77%
EPS 27.31 17.18 10.50 4.45 22.68 11.50 10.92 84.55%
DPS 3.00 3.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 4.9013 4.7932 4.7516 4.6721 4.6865 4.4594 4.4589 6.52%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 2.24 2.33 1.95 1.85 2.30 1.90 1.89 -
P/RPS 0.43 0.62 0.81 1.67 0.58 0.67 0.96 -41.54%
P/EPS 8.21 13.55 18.57 41.11 10.13 16.52 17.34 -39.33%
EY 12.19 7.38 5.38 2.43 9.87 6.05 5.77 64.87%
DY 1.34 1.29 0.00 0.00 1.30 1.58 0.00 -
P/NAPS 0.46 0.49 0.41 0.39 0.49 0.43 0.42 6.27%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 20/09/10 10/06/10 09/03/10 24/11/09 17/09/09 27/05/09 10/03/09 -
Price 2.10 2.06 1.97 1.94 2.18 2.25 1.95 -
P/RPS 0.40 0.55 0.82 1.75 0.55 0.79 0.99 -45.43%
P/EPS 7.69 11.98 18.76 43.11 9.60 19.57 17.89 -43.13%
EY 13.00 8.35 5.33 2.32 10.41 5.11 5.59 75.80%
DY 1.43 1.46 0.00 0.00 1.38 1.33 0.00 -
P/NAPS 0.43 0.43 0.41 0.41 0.46 0.50 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