[KESM] QoQ TTM Result on 31-Jul-2007 [#4]

Announcement Date
18-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 31.92%
YoY- 45.48%
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 208,912 211,215 215,618 209,661 202,260 192,716 176,543 11.88%
PBT 25,580 25,547 28,589 26,593 23,339 24,359 21,761 11.39%
Tax 11,635 11,779 -3,787 -3,789 -5,180 -5,188 -5,100 -
NP 37,215 37,326 24,802 22,804 18,159 19,171 16,661 70.95%
-
NP to SH 32,930 33,135 22,427 20,560 15,585 16,528 14,899 69.75%
-
Tax Rate -45.48% -46.11% 13.25% 14.25% 22.19% 21.30% 23.44% -
Total Cost 171,697 173,889 190,816 186,857 184,101 173,545 159,882 4.87%
-
Net Worth 178,369 175,307 158,992 152,727 144,502 140,457 137,330 19.06%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 1,287 1,287 1,287 1,287 1,296 1,296 2,052 -26.74%
Div Payout % 3.91% 3.88% 5.74% 6.26% 8.32% 7.84% 13.78% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 178,369 175,307 158,992 152,727 144,502 140,457 137,330 19.06%
NOSH 43,084 43,030 43,087 42,900 43,135 42,822 42,915 0.26%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 17.81% 17.67% 11.50% 10.88% 8.98% 9.95% 9.44% -
ROE 18.46% 18.90% 14.11% 13.46% 10.79% 11.77% 10.85% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 484.89 490.85 500.42 488.71 468.90 450.04 411.37 11.59%
EPS 76.43 77.00 52.05 47.92 36.13 38.60 34.72 69.30%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 4.75 -26.40%
NAPS 4.14 4.074 3.69 3.56 3.35 3.28 3.20 18.75%
Adjusted Per Share Value based on latest NOSH - 42,900
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 485.68 491.03 501.27 487.42 470.21 448.03 410.43 11.88%
EPS 76.56 77.03 52.14 47.80 36.23 38.42 34.64 69.75%
DPS 2.99 2.99 2.99 2.99 3.01 3.01 4.77 -26.77%
NAPS 4.1467 4.0755 3.6962 3.5506 3.3594 3.2654 3.1926 19.06%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 2.81 2.50 2.31 2.12 1.88 1.84 1.70 -
P/RPS 0.58 0.51 0.46 0.43 0.40 0.41 0.41 26.04%
P/EPS 3.68 3.25 4.44 4.42 5.20 4.77 4.90 -17.39%
EY 27.20 30.80 22.53 22.61 19.22 20.98 20.42 21.08%
DY 1.07 1.20 1.30 1.42 1.60 1.63 2.79 -47.24%
P/NAPS 0.68 0.61 0.63 0.60 0.56 0.56 0.53 18.09%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 20/05/08 12/03/08 19/11/07 18/09/07 22/05/07 13/03/07 23/11/06 -
Price 2.80 2.49 2.40 1.91 1.80 1.98 1.75 -
P/RPS 0.58 0.51 0.48 0.39 0.38 0.44 0.43 22.10%
P/EPS 3.66 3.23 4.61 3.99 4.98 5.13 5.04 -19.22%
EY 27.30 30.92 21.69 25.09 20.07 19.49 19.84 23.73%
DY 1.07 1.20 1.25 1.57 1.67 1.52 2.71 -46.21%
P/NAPS 0.68 0.61 0.65 0.54 0.54 0.60 0.55 15.20%

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