[KESM] QoQ TTM Result on 31-Jan-2007 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
13-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 10.93%
YoY- 34.59%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 215,618 209,661 202,260 192,716 176,543 162,159 158,054 22.93%
PBT 28,589 26,593 23,339 24,359 21,761 20,129 17,753 37.26%
Tax -3,787 -3,789 -5,180 -5,188 -5,100 -4,647 -3,491 5.55%
NP 24,802 22,804 18,159 19,171 16,661 15,482 14,262 44.46%
-
NP to SH 22,427 20,560 15,585 16,528 14,899 14,133 13,480 40.27%
-
Tax Rate 13.25% 14.25% 22.19% 21.30% 23.44% 23.09% 19.66% -
Total Cost 190,816 186,857 184,101 173,545 159,882 146,677 143,792 20.69%
-
Net Worth 158,992 152,727 144,502 140,457 137,330 134,816 129,644 14.53%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 1,287 1,287 1,296 1,296 2,052 2,052 1,531 -10.90%
Div Payout % 5.74% 6.26% 8.32% 7.84% 13.78% 14.52% 11.36% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 158,992 152,727 144,502 140,457 137,330 134,816 129,644 14.53%
NOSH 43,087 42,900 43,135 42,822 42,915 43,210 42,928 0.24%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 11.50% 10.88% 8.98% 9.95% 9.44% 9.55% 9.02% -
ROE 14.11% 13.46% 10.79% 11.77% 10.85% 10.48% 10.40% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 500.42 488.71 468.90 450.04 411.37 375.28 368.18 22.63%
EPS 52.05 47.92 36.13 38.60 34.72 32.71 31.40 39.93%
DPS 3.00 3.00 3.00 3.00 4.75 4.75 3.57 -10.92%
NAPS 3.69 3.56 3.35 3.28 3.20 3.12 3.02 14.24%
Adjusted Per Share Value based on latest NOSH - 42,822
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 501.27 487.42 470.21 448.03 410.43 376.99 367.44 22.93%
EPS 52.14 47.80 36.23 38.42 34.64 32.86 31.34 40.27%
DPS 2.99 2.99 3.01 3.01 4.77 4.77 3.56 -10.95%
NAPS 3.6962 3.5506 3.3594 3.2654 3.1926 3.1342 3.014 14.52%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 2.31 2.12 1.88 1.84 1.70 1.57 1.90 -
P/RPS 0.46 0.43 0.40 0.41 0.41 0.42 0.52 -7.82%
P/EPS 4.44 4.42 5.20 4.77 4.90 4.80 6.05 -18.59%
EY 22.53 22.61 19.22 20.98 20.42 20.83 16.53 22.86%
DY 1.30 1.42 1.60 1.63 2.79 3.03 1.88 -21.75%
P/NAPS 0.63 0.60 0.56 0.56 0.53 0.50 0.63 0.00%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 19/11/07 18/09/07 22/05/07 13/03/07 23/11/06 19/09/06 25/05/06 -
Price 2.40 1.91 1.80 1.98 1.75 2.00 2.00 -
P/RPS 0.48 0.39 0.38 0.44 0.43 0.53 0.54 -7.53%
P/EPS 4.61 3.99 4.98 5.13 5.04 6.11 6.37 -19.34%
EY 21.69 25.09 20.07 19.49 19.84 16.35 15.70 23.97%
DY 1.25 1.57 1.67 1.52 2.71 2.38 1.78 -20.94%
P/NAPS 0.65 0.54 0.54 0.60 0.55 0.64 0.66 -1.00%

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