[KESM] QoQ Quarter Result on 31-Oct-2008 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -40.98%
YoY- -25.95%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 47,065 37,410 39,308 45,532 46,192 49,987 47,324 -0.36%
PBT 3,464 1,090 927 4,967 4,283 4,843 3,981 -8.86%
Tax 2,292 -642 -113 -702 3,195 -1,310 14,306 -70.53%
NP 5,756 448 814 4,265 7,478 3,533 18,287 -53.76%
-
NP to SH 4,811 248 678 4,020 6,811 3,059 15,362 -53.91%
-
Tax Rate -66.17% 58.90% 12.19% 14.13% -74.60% 27.05% -359.36% -
Total Cost 41,309 36,962 38,494 41,267 38,714 46,454 29,037 26.51%
-
Net Worth 201,460 184,346 188,568 190,736 186,655 178,369 175,307 9.72%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 1,288 - - - 1,293 - - -
Div Payout % 26.79% - - - 18.99% - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 201,460 184,346 188,568 190,736 186,655 178,369 175,307 9.72%
NOSH 42,955 41,333 42,374 42,765 43,107 43,084 43,030 -0.11%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 12.23% 1.20% 2.07% 9.37% 16.19% 7.07% 38.64% -
ROE 2.39% 0.13% 0.36% 2.11% 3.65% 1.71% 8.76% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 109.57 90.51 92.76 106.47 107.16 116.02 109.98 -0.24%
EPS 11.20 0.60 1.60 9.40 15.80 7.10 35.70 -53.86%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 4.69 4.46 4.45 4.46 4.33 4.14 4.074 9.85%
Adjusted Per Share Value based on latest NOSH - 42,765
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 109.42 86.97 91.38 105.85 107.39 116.21 110.02 -0.36%
EPS 11.18 0.58 1.58 9.35 15.83 7.11 35.71 -53.92%
DPS 3.00 0.00 0.00 0.00 3.01 0.00 0.00 -
NAPS 4.6836 4.2857 4.3838 4.4342 4.3394 4.1467 4.0755 9.72%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 2.30 1.90 1.89 2.00 2.81 2.81 2.50 -
P/RPS 2.10 2.10 2.04 1.88 2.62 2.42 2.27 -5.06%
P/EPS 20.54 316.67 118.13 21.28 17.78 39.58 7.00 105.09%
EY 4.87 0.32 0.85 4.70 5.62 2.53 14.28 -51.21%
DY 1.30 0.00 0.00 0.00 1.07 0.00 0.00 -
P/NAPS 0.49 0.43 0.42 0.45 0.65 0.68 0.61 -13.59%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 17/09/09 27/05/09 10/03/09 25/11/08 17/09/08 20/05/08 12/03/08 -
Price 2.18 2.25 1.95 1.95 2.62 2.80 2.49 -
P/RPS 1.99 2.49 2.10 1.83 2.45 2.41 2.26 -8.13%
P/EPS 19.46 375.00 121.88 20.74 16.58 39.44 6.97 98.40%
EY 5.14 0.27 0.82 4.82 6.03 2.54 14.34 -49.57%
DY 1.38 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 0.46 0.50 0.44 0.44 0.61 0.68 0.61 -17.16%

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