[KESM] QoQ TTM Result on 31-Oct-2007 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 9.08%
YoY- 50.53%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 197,504 208,912 211,215 215,618 209,661 202,260 192,716 1.65%
PBT 20,691 25,580 25,547 28,589 26,593 23,339 24,359 -10.31%
Tax 14,685 11,635 11,779 -3,787 -3,789 -5,180 -5,188 -
NP 35,376 37,215 37,326 24,802 22,804 18,159 19,171 50.50%
-
NP to SH 30,661 32,930 33,135 22,427 20,560 15,585 16,528 51.03%
-
Tax Rate -70.97% -45.48% -46.11% 13.25% 14.25% 22.19% 21.30% -
Total Cost 162,128 171,697 173,889 190,816 186,857 184,101 173,545 -4.43%
-
Net Worth 186,655 178,369 175,307 158,992 152,727 144,502 140,457 20.89%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 1,293 1,287 1,287 1,287 1,287 1,296 1,296 -0.15%
Div Payout % 4.22% 3.91% 3.88% 5.74% 6.26% 8.32% 7.84% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 186,655 178,369 175,307 158,992 152,727 144,502 140,457 20.89%
NOSH 43,107 43,084 43,030 43,087 42,900 43,135 42,822 0.44%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 17.91% 17.81% 17.67% 11.50% 10.88% 8.98% 9.95% -
ROE 16.43% 18.46% 18.90% 14.11% 13.46% 10.79% 11.77% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 458.17 484.89 490.85 500.42 488.71 468.90 450.04 1.20%
EPS 71.13 76.43 77.00 52.05 47.92 36.13 38.60 50.36%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 4.33 4.14 4.074 3.69 3.56 3.35 3.28 20.36%
Adjusted Per Share Value based on latest NOSH - 43,087
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 459.16 485.68 491.03 501.27 487.42 470.21 448.03 1.65%
EPS 71.28 76.56 77.03 52.14 47.80 36.23 38.42 51.04%
DPS 3.01 2.99 2.99 2.99 2.99 3.01 3.01 0.00%
NAPS 4.3394 4.1467 4.0755 3.6962 3.5506 3.3594 3.2654 20.89%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 2.81 2.81 2.50 2.31 2.12 1.88 1.84 -
P/RPS 0.61 0.58 0.51 0.46 0.43 0.40 0.41 30.35%
P/EPS 3.95 3.68 3.25 4.44 4.42 5.20 4.77 -11.82%
EY 25.31 27.20 30.80 22.53 22.61 19.22 20.98 13.33%
DY 1.07 1.07 1.20 1.30 1.42 1.60 1.63 -24.48%
P/NAPS 0.65 0.68 0.61 0.63 0.60 0.56 0.56 10.45%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 17/09/08 20/05/08 12/03/08 19/11/07 18/09/07 22/05/07 13/03/07 -
Price 2.62 2.80 2.49 2.40 1.91 1.80 1.98 -
P/RPS 0.57 0.58 0.51 0.48 0.39 0.38 0.44 18.85%
P/EPS 3.68 3.66 3.23 4.61 3.99 4.98 5.13 -19.88%
EY 27.15 27.30 30.92 21.69 25.09 20.07 19.49 24.75%
DY 1.15 1.07 1.20 1.25 1.57 1.67 1.52 -16.98%
P/NAPS 0.61 0.68 0.61 0.65 0.54 0.54 0.60 1.10%

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