[KESM] QoQ Quarter Result on 31-Jul-2010 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
20-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 51.85%
YoY- -9.42%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 59,531 63,652 63,581 65,056 58,275 55,888 47,247 16.70%
PBT 4,340 5,916 8,625 6,892 4,858 4,788 2,865 31.99%
Tax -1,233 -1,575 -2,631 -2,155 -1,042 -1,612 -574 66.71%
NP 3,107 4,341 5,994 4,737 3,816 3,176 2,291 22.58%
-
NP to SH 2,453 3,313 4,472 4,358 2,870 2,602 1,916 17.95%
-
Tax Rate 28.41% 26.62% 30.50% 31.27% 21.45% 33.67% 20.03% -
Total Cost 56,424 59,311 57,587 60,319 54,459 52,712 44,956 16.40%
-
Net Worth 222,491 221,153 218,870 211,427 205,611 205,991 200,967 7.03%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - 1,294 - - - -
Div Payout % - - - 29.70% - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 222,491 221,153 218,870 211,427 205,611 205,991 200,967 7.03%
NOSH 43,035 43,025 43,000 43,148 42,835 43,366 42,577 0.71%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 5.22% 6.82% 9.43% 7.28% 6.55% 5.68% 4.85% -
ROE 1.10% 1.50% 2.04% 2.06% 1.40% 1.26% 0.95% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 138.33 147.94 147.86 150.77 136.04 128.87 110.97 15.87%
EPS 5.70 7.70 10.40 10.10 6.70 6.00 4.50 17.11%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 5.17 5.14 5.09 4.90 4.80 4.75 4.72 6.27%
Adjusted Per Share Value based on latest NOSH - 43,148
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 138.40 147.98 147.81 151.24 135.48 129.93 109.84 16.70%
EPS 5.70 7.70 10.40 10.13 6.67 6.05 4.45 17.99%
DPS 0.00 0.00 0.00 3.01 0.00 0.00 0.00 -
NAPS 5.1725 5.1414 5.0883 4.9153 4.7801 4.7889 4.6721 7.03%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 2.30 2.36 2.10 2.24 2.33 1.95 1.85 -
P/RPS 1.66 1.60 1.42 1.49 1.71 1.51 1.67 -0.40%
P/EPS 40.35 30.65 20.19 22.18 34.78 32.50 41.11 -1.23%
EY 2.48 3.26 4.95 4.51 2.88 3.08 2.43 1.37%
DY 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.41 0.46 0.49 0.41 0.39 8.39%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 26/05/11 08/03/11 18/11/10 20/09/10 10/06/10 09/03/10 24/11/09 -
Price 2.27 2.21 2.15 2.10 2.06 1.97 1.94 -
P/RPS 1.64 1.49 1.45 1.39 1.51 1.53 1.75 -4.24%
P/EPS 39.82 28.70 20.67 20.79 30.75 32.83 43.11 -5.16%
EY 2.51 3.48 4.84 4.81 3.25 3.05 2.32 5.40%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.42 0.43 0.43 0.41 0.41 4.83%

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