[KESM] QoQ Quarter Result on 31-Jul-2006 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
19-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- -2.42%
YoY- 18.92%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 52,290 51,727 48,044 50,199 42,746 35,554 33,660 34.24%
PBT 4,810 7,023 5,588 5,918 5,830 4,425 3,956 13.95%
Tax -1,166 -1,260 -1,508 -1,246 -1,174 -1,172 -1,055 6.91%
NP 3,644 5,763 4,080 4,672 4,656 3,253 2,901 16.46%
-
NP to SH 3,264 4,654 3,562 4,105 4,207 3,025 2,796 10.90%
-
Tax Rate 24.24% 17.94% 26.99% 21.05% 20.14% 26.49% 26.67% -
Total Cost 48,646 45,964 43,964 45,527 38,090 32,301 30,759 35.85%
-
Net Worth 144,502 140,457 137,330 134,816 129,644 126,617 123,454 11.09%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - 1,296 - 756 - -
Div Payout % - - - 31.58% - 25.00% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 144,502 140,457 137,330 134,816 129,644 126,617 123,454 11.09%
NOSH 43,135 42,822 42,915 43,210 42,928 43,214 43,015 0.18%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 6.97% 11.14% 8.49% 9.31% 10.89% 9.15% 8.62% -
ROE 2.26% 3.31% 2.59% 3.04% 3.25% 2.39% 2.26% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 121.22 120.79 111.95 116.17 99.57 82.27 78.25 33.99%
EPS 7.60 10.80 8.30 9.50 9.80 7.00 6.50 11.01%
DPS 0.00 0.00 0.00 3.00 0.00 1.75 0.00 -
NAPS 3.35 3.28 3.20 3.12 3.02 2.93 2.87 10.89%
Adjusted Per Share Value based on latest NOSH - 43,210
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 121.56 120.25 111.69 116.70 99.38 82.66 78.25 34.24%
EPS 7.59 10.82 8.28 9.54 9.78 7.03 6.50 10.91%
DPS 0.00 0.00 0.00 3.01 0.00 1.76 0.00 -
NAPS 3.3594 3.2654 3.1926 3.1342 3.014 2.9436 2.8701 11.09%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.88 1.84 1.70 1.57 1.90 1.83 1.95 -
P/RPS 1.55 1.52 1.52 1.35 1.91 2.22 2.49 -27.15%
P/EPS 24.84 16.93 20.48 16.53 19.39 26.14 30.00 -11.85%
EY 4.02 5.91 4.88 6.05 5.16 3.83 3.33 13.41%
DY 0.00 0.00 0.00 1.91 0.00 0.96 0.00 -
P/NAPS 0.56 0.56 0.53 0.50 0.63 0.62 0.68 -12.17%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 22/05/07 13/03/07 23/11/06 19/09/06 25/05/06 09/03/06 21/11/05 -
Price 1.80 1.98 1.75 2.00 2.00 2.09 1.95 -
P/RPS 1.48 1.64 1.56 1.72 2.01 2.54 2.49 -29.37%
P/EPS 23.79 18.22 21.08 21.05 20.41 29.86 30.00 -14.36%
EY 4.20 5.49 4.74 4.75 4.90 3.35 3.33 16.78%
DY 0.00 0.00 0.00 1.50 0.00 0.84 0.00 -
P/NAPS 0.54 0.60 0.55 0.64 0.66 0.71 0.68 -14.28%

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