[KESM] QoQ Quarter Result on 30-Apr-2008 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- -80.09%
YoY- -6.28%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 39,308 45,532 46,192 49,987 47,324 54,001 57,600 -22.39%
PBT 927 4,967 4,283 4,843 3,981 7,584 9,172 -78.15%
Tax -113 -702 3,195 -1,310 14,306 -1,506 145 -
NP 814 4,265 7,478 3,533 18,287 6,078 9,317 -80.16%
-
NP to SH 678 4,020 6,811 3,059 15,362 5,429 9,080 -82.12%
-
Tax Rate 12.19% 14.13% -74.60% 27.05% -359.36% 19.86% -1.58% -
Total Cost 38,494 41,267 38,714 46,454 29,037 47,923 48,283 -13.96%
-
Net Worth 188,568 190,736 186,655 178,369 175,307 158,992 152,727 15.01%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - 1,293 - - - 1,287 -
Div Payout % - - 18.99% - - - 14.17% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 188,568 190,736 186,655 178,369 175,307 158,992 152,727 15.01%
NOSH 42,374 42,765 43,107 43,084 43,030 43,087 42,900 -0.81%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 2.07% 9.37% 16.19% 7.07% 38.64% 11.26% 16.18% -
ROE 0.36% 2.11% 3.65% 1.71% 8.76% 3.41% 5.95% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 92.76 106.47 107.16 116.02 109.98 125.33 134.26 -21.75%
EPS 1.60 9.40 15.80 7.10 35.70 12.60 21.10 -81.94%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 4.45 4.46 4.33 4.14 4.074 3.69 3.56 15.96%
Adjusted Per Share Value based on latest NOSH - 43,084
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 91.38 105.85 107.39 116.21 110.02 125.54 133.91 -22.40%
EPS 1.58 9.35 15.83 7.11 35.71 12.62 21.11 -82.09%
DPS 0.00 0.00 3.01 0.00 0.00 0.00 2.99 -
NAPS 4.3838 4.4342 4.3394 4.1467 4.0755 3.6962 3.5506 15.01%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.89 2.00 2.81 2.81 2.50 2.31 2.12 -
P/RPS 2.04 1.88 2.62 2.42 2.27 1.84 1.58 18.48%
P/EPS 118.13 21.28 17.78 39.58 7.00 18.33 10.02 414.13%
EY 0.85 4.70 5.62 2.53 14.28 5.45 9.98 -80.49%
DY 0.00 0.00 1.07 0.00 0.00 0.00 1.42 -
P/NAPS 0.42 0.45 0.65 0.68 0.61 0.63 0.60 -21.07%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 10/03/09 25/11/08 17/09/08 20/05/08 12/03/08 19/11/07 18/09/07 -
Price 1.95 1.95 2.62 2.80 2.49 2.40 1.91 -
P/RPS 2.10 1.83 2.45 2.41 2.26 1.91 1.42 29.64%
P/EPS 121.88 20.74 16.58 39.44 6.97 19.05 9.02 462.84%
EY 0.82 4.82 6.03 2.54 14.34 5.25 11.08 -82.23%
DY 0.00 0.00 1.15 0.00 0.00 0.00 1.57 -
P/NAPS 0.44 0.44 0.61 0.68 0.61 0.65 0.54 -12.70%

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