[KESM] QoQ Quarter Result on 31-Oct-2009 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -60.17%
YoY- -52.34%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 65,056 58,275 55,888 47,247 47,065 37,410 39,308 40.04%
PBT 6,892 4,858 4,788 2,865 3,464 1,090 927 282.33%
Tax -2,155 -1,042 -1,612 -574 2,292 -642 -113 617.66%
NP 4,737 3,816 3,176 2,291 5,756 448 814 224.57%
-
NP to SH 4,358 2,870 2,602 1,916 4,811 248 678 246.88%
-
Tax Rate 31.27% 21.45% 33.67% 20.03% -66.17% 58.90% 12.19% -
Total Cost 60,319 54,459 52,712 44,956 41,309 36,962 38,494 35.01%
-
Net Worth 211,427 205,611 205,991 200,967 201,460 184,346 188,568 7.94%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 1,294 - - - 1,288 - - -
Div Payout % 29.70% - - - 26.79% - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 211,427 205,611 205,991 200,967 201,460 184,346 188,568 7.94%
NOSH 43,148 42,835 43,366 42,577 42,955 41,333 42,374 1.21%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 7.28% 6.55% 5.68% 4.85% 12.23% 1.20% 2.07% -
ROE 2.06% 1.40% 1.26% 0.95% 2.39% 0.13% 0.36% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 150.77 136.04 128.87 110.97 109.57 90.51 92.76 38.36%
EPS 10.10 6.70 6.00 4.50 11.20 0.60 1.60 242.71%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 4.90 4.80 4.75 4.72 4.69 4.46 4.45 6.65%
Adjusted Per Share Value based on latest NOSH - 42,577
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 151.24 135.48 129.93 109.84 109.42 86.97 91.38 40.04%
EPS 10.13 6.67 6.05 4.45 11.18 0.58 1.58 246.29%
DPS 3.01 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 4.9153 4.7801 4.7889 4.6721 4.6836 4.2857 4.3838 7.95%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 2.24 2.33 1.95 1.85 2.30 1.90 1.89 -
P/RPS 1.49 1.71 1.51 1.67 2.10 2.10 2.04 -18.94%
P/EPS 22.18 34.78 32.50 41.11 20.54 316.67 118.13 -67.31%
EY 4.51 2.88 3.08 2.43 4.87 0.32 0.85 205.13%
DY 1.34 0.00 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 0.46 0.49 0.41 0.39 0.49 0.43 0.42 6.27%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 20/09/10 10/06/10 09/03/10 24/11/09 17/09/09 27/05/09 10/03/09 -
Price 2.10 2.06 1.97 1.94 2.18 2.25 1.95 -
P/RPS 1.39 1.51 1.53 1.75 1.99 2.49 2.10 -24.10%
P/EPS 20.79 30.75 32.83 43.11 19.46 375.00 121.88 -69.34%
EY 4.81 3.25 3.05 2.32 5.14 0.27 0.82 226.30%
DY 1.43 0.00 0.00 0.00 1.38 0.00 0.00 -
P/NAPS 0.43 0.43 0.41 0.41 0.46 0.50 0.44 -1.52%

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