[KESM] YoY Annual (Unaudited) Result on 31-Jul-2009 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
YoY- -68.18%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 236,940 248,113 226,466 169,315 197,504 209,661 162,159 6.51%
PBT 11,981 22,716 19,403 10,448 20,691 26,593 20,129 -8.27%
Tax -4,598 -6,037 -5,383 835 14,685 -3,789 -4,647 -0.17%
NP 7,383 16,679 14,020 11,283 35,376 22,804 15,482 -11.60%
-
NP to SH 4,161 12,382 11,746 9,757 30,661 20,560 14,133 -18.42%
-
Tax Rate 38.38% 26.58% 27.74% -7.99% -70.97% 14.25% 23.09% -
Total Cost 229,557 231,434 212,446 158,032 162,128 186,857 146,677 7.74%
-
Net Worth 230,024 224,423 210,825 201,587 186,202 156,135 134,027 9.41%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 1,290 1,289 1,290 1,289 1,290 1,290 1,288 0.02%
Div Payout % 31.01% 10.42% 10.99% 13.22% 4.21% 6.28% 9.12% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 230,024 224,423 210,825 201,587 186,202 156,135 134,027 9.41%
NOSH 43,014 42,993 43,025 42,982 43,002 43,012 42,957 0.02%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 3.12% 6.72% 6.19% 6.66% 17.91% 10.88% 9.55% -
ROE 1.81% 5.52% 5.57% 4.84% 16.47% 13.17% 10.54% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 550.84 577.10 526.35 393.92 459.28 487.44 377.49 6.49%
EPS 9.67 28.80 27.30 22.70 71.30 47.80 32.90 -18.44%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 5.3476 5.22 4.90 4.69 4.33 3.63 3.12 9.38%
Adjusted Per Share Value based on latest NOSH - 42,955
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 550.84 576.81 526.49 393.62 459.16 487.42 376.99 6.51%
EPS 9.67 28.79 27.31 22.68 71.28 47.80 32.86 -18.42%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 5.3476 5.2174 4.9013 4.6865 4.3288 3.6298 3.1159 9.41%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.90 2.12 2.24 2.30 2.81 2.12 1.57 -
P/RPS 0.34 0.37 0.43 0.58 0.61 0.43 0.42 -3.45%
P/EPS 19.64 7.36 8.21 10.13 3.94 4.44 4.77 26.57%
EY 5.09 13.58 12.19 9.87 25.37 22.55 20.96 -20.99%
DY 1.58 1.42 1.34 1.30 1.07 1.42 1.91 -3.10%
P/NAPS 0.36 0.41 0.46 0.49 0.65 0.58 0.50 -5.32%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 20/09/12 20/09/11 20/09/10 17/09/09 17/09/08 18/09/07 19/09/06 -
Price 1.81 1.90 2.10 2.18 2.62 1.91 2.00 -
P/RPS 0.33 0.33 0.40 0.55 0.57 0.39 0.53 -7.58%
P/EPS 18.71 6.60 7.69 9.60 3.67 4.00 6.08 20.58%
EY 5.34 15.16 13.00 10.41 27.21 25.03 16.45 -17.08%
DY 1.66 1.58 1.43 1.38 1.15 1.57 1.50 1.70%
P/NAPS 0.34 0.36 0.43 0.46 0.61 0.53 0.64 -9.99%

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