[KESM] YoY Annualized Quarter Result on 30-Apr-2008 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- -23.52%
YoY- 107.75%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
Revenue 249,018 215,213 163,000 201,749 202,748 149,280 140,028 8.56%
PBT 25,174 16,681 9,312 21,877 23,228 18,948 17,010 5.75%
Tax -7,252 -4,304 -1,942 15,320 -5,245 -4,534 -5,525 3.96%
NP 17,922 12,377 7,369 37,197 17,982 14,413 11,485 6.56%
-
NP to SH 13,650 9,850 6,594 31,800 15,306 13,370 11,485 2.49%
-
Tax Rate 28.81% 25.80% 20.85% -70.03% 22.58% 23.93% 32.48% -
Total Cost 231,096 202,836 155,630 164,552 184,765 134,866 128,542 8.73%
-
Net Worth 222,396 206,176 191,818 177,908 143,846 129,976 98,568 12.32%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
Div - 1,718 1,720 1,718 1,717 1,004 - -
Div Payout % - 17.44% 26.09% 5.41% 11.22% 7.51% - -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
Net Worth 222,396 206,176 191,818 177,908 143,846 129,976 98,568 12.32%
NOSH 43,016 42,953 43,008 42,972 42,939 43,038 42,855 0.05%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
NP Margin 7.20% 5.75% 4.52% 18.44% 8.87% 9.66% 8.20% -
ROE 6.14% 4.78% 3.44% 17.87% 10.64% 10.29% 11.65% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
RPS 578.89 501.04 378.99 469.48 472.17 346.85 326.74 8.51%
EPS 31.73 22.93 15.33 74.00 35.60 31.07 26.80 2.44%
DPS 0.00 4.00 4.00 4.00 4.00 2.33 0.00 -
NAPS 5.17 4.80 4.46 4.14 3.35 3.02 2.30 12.26%
Adjusted Per Share Value based on latest NOSH - 43,084
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
RPS 578.92 500.33 378.94 469.03 471.35 347.05 325.54 8.56%
EPS 31.74 22.90 15.33 73.93 35.58 31.08 26.70 2.49%
DPS 0.00 3.99 4.00 4.00 3.99 2.33 0.00 -
NAPS 5.1703 4.7932 4.4594 4.136 3.3442 3.0217 2.2915 12.32%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 30/04/04 -
Price 2.30 2.33 1.90 2.81 1.88 1.90 3.00 -
P/RPS 0.40 0.47 0.50 0.60 0.40 0.55 0.92 -11.21%
P/EPS 7.25 10.16 12.39 3.80 5.27 6.12 11.19 -6.00%
EY 13.80 9.84 8.07 26.33 18.96 16.35 8.93 6.41%
DY 0.00 1.72 2.11 1.42 2.13 1.23 0.00 -
P/NAPS 0.44 0.49 0.43 0.68 0.56 0.63 1.30 -14.33%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 CAGR
Date 26/05/11 10/06/10 27/05/09 20/05/08 22/05/07 25/05/06 21/05/04 -
Price 2.27 2.06 2.25 2.80 1.80 2.00 2.95 -
P/RPS 0.39 0.41 0.59 0.60 0.38 0.58 0.90 -11.25%
P/EPS 7.15 8.98 14.67 3.78 5.05 6.44 11.01 -5.97%
EY 13.98 11.13 6.81 26.43 19.80 15.53 9.08 6.35%
DY 0.00 1.94 1.78 1.43 2.22 1.17 0.00 -
P/NAPS 0.44 0.43 0.50 0.68 0.54 0.66 1.28 -14.14%

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