[KESM] QoQ Quarter Result on 31-Oct-2006 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -13.23%
YoY- 27.4%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 57,600 52,290 51,727 48,044 50,199 42,746 35,554 38.06%
PBT 9,172 4,810 7,023 5,588 5,918 5,830 4,425 62.78%
Tax 145 -1,166 -1,260 -1,508 -1,246 -1,174 -1,172 -
NP 9,317 3,644 5,763 4,080 4,672 4,656 3,253 102.06%
-
NP to SH 9,080 3,264 4,654 3,562 4,105 4,207 3,025 108.50%
-
Tax Rate -1.58% 24.24% 17.94% 26.99% 21.05% 20.14% 26.49% -
Total Cost 48,283 48,646 45,964 43,964 45,527 38,090 32,301 30.82%
-
Net Worth 152,727 144,502 140,457 137,330 134,816 129,644 126,617 13.35%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 1,287 - - - 1,296 - 756 42.71%
Div Payout % 14.17% - - - 31.58% - 25.00% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 152,727 144,502 140,457 137,330 134,816 129,644 126,617 13.35%
NOSH 42,900 43,135 42,822 42,915 43,210 42,928 43,214 -0.48%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 16.18% 6.97% 11.14% 8.49% 9.31% 10.89% 9.15% -
ROE 5.95% 2.26% 3.31% 2.59% 3.04% 3.25% 2.39% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 134.26 121.22 120.79 111.95 116.17 99.57 82.27 38.73%
EPS 21.10 7.60 10.80 8.30 9.50 9.80 7.00 109.09%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 1.75 43.37%
NAPS 3.56 3.35 3.28 3.20 3.12 3.02 2.93 13.90%
Adjusted Per Share Value based on latest NOSH - 42,915
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 133.91 121.56 120.25 111.69 116.70 99.38 82.66 38.05%
EPS 21.11 7.59 10.82 8.28 9.54 9.78 7.03 108.55%
DPS 2.99 0.00 0.00 0.00 3.01 0.00 1.76 42.51%
NAPS 3.5506 3.3594 3.2654 3.1926 3.1342 3.014 2.9436 13.35%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 2.12 1.88 1.84 1.70 1.57 1.90 1.83 -
P/RPS 1.58 1.55 1.52 1.52 1.35 1.91 2.22 -20.33%
P/EPS 10.02 24.84 16.93 20.48 16.53 19.39 26.14 -47.32%
EY 9.98 4.02 5.91 4.88 6.05 5.16 3.83 89.69%
DY 1.42 0.00 0.00 0.00 1.91 0.00 0.96 29.91%
P/NAPS 0.60 0.56 0.56 0.53 0.50 0.63 0.62 -2.16%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 18/09/07 22/05/07 13/03/07 23/11/06 19/09/06 25/05/06 09/03/06 -
Price 1.91 1.80 1.98 1.75 2.00 2.00 2.09 -
P/RPS 1.42 1.48 1.64 1.56 1.72 2.01 2.54 -32.20%
P/EPS 9.02 23.79 18.22 21.08 21.05 20.41 29.86 -55.07%
EY 11.08 4.20 5.49 4.74 4.75 4.90 3.35 122.47%
DY 1.57 0.00 0.00 0.00 1.50 0.00 0.84 51.90%
P/NAPS 0.54 0.54 0.60 0.55 0.64 0.66 0.71 -16.72%

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