[KESM] QoQ Quarter Result on 30-Apr-2009 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -63.42%
YoY- -91.89%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 55,888 47,247 47,065 37,410 39,308 45,532 46,192 13.50%
PBT 4,788 2,865 3,464 1,090 927 4,967 4,283 7.69%
Tax -1,612 -574 2,292 -642 -113 -702 3,195 -
NP 3,176 2,291 5,756 448 814 4,265 7,478 -43.40%
-
NP to SH 2,602 1,916 4,811 248 678 4,020 6,811 -47.25%
-
Tax Rate 33.67% 20.03% -66.17% 58.90% 12.19% 14.13% -74.60% -
Total Cost 52,712 44,956 41,309 36,962 38,494 41,267 38,714 22.77%
-
Net Worth 205,991 200,967 201,460 184,346 188,568 190,736 186,655 6.77%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - 1,288 - - - 1,293 -
Div Payout % - - 26.79% - - - 18.99% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 205,991 200,967 201,460 184,346 188,568 190,736 186,655 6.77%
NOSH 43,366 42,577 42,955 41,333 42,374 42,765 43,107 0.39%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 5.68% 4.85% 12.23% 1.20% 2.07% 9.37% 16.19% -
ROE 1.26% 0.95% 2.39% 0.13% 0.36% 2.11% 3.65% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 128.87 110.97 109.57 90.51 92.76 106.47 107.16 13.04%
EPS 6.00 4.50 11.20 0.60 1.60 9.40 15.80 -47.46%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 4.75 4.72 4.69 4.46 4.45 4.46 4.33 6.34%
Adjusted Per Share Value based on latest NOSH - 41,333
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 129.93 109.84 109.42 86.97 91.38 105.85 107.39 13.50%
EPS 6.05 4.45 11.18 0.58 1.58 9.35 15.83 -47.24%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.01 -
NAPS 4.7889 4.6721 4.6836 4.2857 4.3838 4.4342 4.3394 6.77%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.95 1.85 2.30 1.90 1.89 2.00 2.81 -
P/RPS 1.51 1.67 2.10 2.10 2.04 1.88 2.62 -30.67%
P/EPS 32.50 41.11 20.54 316.67 118.13 21.28 17.78 49.33%
EY 3.08 2.43 4.87 0.32 0.85 4.70 5.62 -32.95%
DY 0.00 0.00 1.30 0.00 0.00 0.00 1.07 -
P/NAPS 0.41 0.39 0.49 0.43 0.42 0.45 0.65 -26.38%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 09/03/10 24/11/09 17/09/09 27/05/09 10/03/09 25/11/08 17/09/08 -
Price 1.97 1.94 2.18 2.25 1.95 1.95 2.62 -
P/RPS 1.53 1.75 1.99 2.49 2.10 1.83 2.45 -26.87%
P/EPS 32.83 43.11 19.46 375.00 121.88 20.74 16.58 57.48%
EY 3.05 2.32 5.14 0.27 0.82 4.82 6.03 -36.43%
DY 0.00 0.00 1.38 0.00 0.00 0.00 1.15 -
P/NAPS 0.41 0.41 0.46 0.50 0.44 0.44 0.61 -23.21%

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