[KESM] QoQ TTM Result on 31-Jan-2009 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
10-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -50.2%
YoY- -56.03%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 171,030 169,315 168,442 181,019 189,035 197,504 208,912 -12.45%
PBT 8,346 10,448 11,267 15,020 18,074 20,691 25,580 -52.50%
Tax 963 835 1,738 1,070 15,489 14,685 11,635 -80.92%
NP 9,309 11,283 13,005 16,090 33,563 35,376 37,215 -60.19%
-
NP to SH 7,653 9,757 11,757 14,568 29,252 30,661 32,930 -62.09%
-
Tax Rate -11.54% -7.99% -15.43% -7.12% -85.70% -70.97% -45.48% -
Total Cost 161,721 158,032 155,437 164,929 155,472 162,128 171,697 -3.90%
-
Net Worth 200,967 201,460 184,346 188,568 190,736 186,655 178,369 8.25%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 1,288 1,288 1,293 1,293 1,293 1,293 1,287 0.05%
Div Payout % 16.84% 13.21% 11.00% 8.88% 4.42% 4.22% 3.91% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 200,967 201,460 184,346 188,568 190,736 186,655 178,369 8.25%
NOSH 42,577 42,955 41,333 42,374 42,765 43,107 43,084 -0.78%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 5.44% 6.66% 7.72% 8.89% 17.75% 17.91% 17.81% -
ROE 3.81% 4.84% 6.38% 7.73% 15.34% 16.43% 18.46% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 401.69 394.17 407.52 427.18 442.02 458.17 484.89 -11.76%
EPS 17.97 22.71 28.44 34.38 68.40 71.13 76.43 -61.80%
DPS 3.03 3.00 3.13 3.00 3.00 3.00 3.00 0.66%
NAPS 4.72 4.69 4.46 4.45 4.46 4.33 4.14 9.10%
Adjusted Per Share Value based on latest NOSH - 42,374
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 397.61 393.62 391.59 420.83 439.47 459.16 485.68 -12.45%
EPS 17.79 22.68 27.33 33.87 68.00 71.28 76.56 -62.10%
DPS 3.00 3.00 3.01 3.01 3.01 3.01 2.99 0.22%
NAPS 4.6721 4.6836 4.2857 4.3838 4.4342 4.3394 4.1467 8.25%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 1.85 2.30 1.90 1.89 2.00 2.81 2.81 -
P/RPS 0.46 0.58 0.47 0.44 0.45 0.61 0.58 -14.28%
P/EPS 10.29 10.13 6.68 5.50 2.92 3.95 3.68 98.10%
EY 9.72 9.88 14.97 18.19 34.20 25.31 27.20 -49.54%
DY 1.64 1.30 1.65 1.59 1.50 1.07 1.07 32.83%
P/NAPS 0.39 0.49 0.43 0.42 0.45 0.65 0.68 -30.90%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 24/11/09 17/09/09 27/05/09 10/03/09 25/11/08 17/09/08 20/05/08 -
Price 1.94 2.18 2.25 1.95 1.95 2.62 2.80 -
P/RPS 0.48 0.55 0.55 0.46 0.44 0.57 0.58 -11.82%
P/EPS 10.79 9.60 7.91 5.67 2.85 3.68 3.66 105.19%
EY 9.27 10.42 12.64 17.63 35.08 27.15 27.30 -51.23%
DY 1.56 1.38 1.39 1.54 1.54 1.15 1.07 28.48%
P/NAPS 0.41 0.46 0.50 0.44 0.44 0.61 0.68 -28.56%

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