[KESM] YoY Annualized Quarter Result on 31-Jan-2010 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
09-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 17.9%
YoY- -3.83%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 245,860 217,268 254,466 206,270 169,680 202,650 199,542 3.53%
PBT 11,990 15,560 29,082 15,306 11,788 23,130 25,222 -11.64%
Tax -7,970 -3,990 -8,412 -4,372 -1,630 25,600 -5,536 6.25%
NP 4,020 11,570 20,670 10,934 10,158 48,730 19,686 -23.24%
-
NP to SH 788 9,764 15,570 9,036 9,396 41,582 16,432 -39.69%
-
Tax Rate 66.47% 25.64% 28.93% 28.56% 13.83% -110.68% 21.95% -
Total Cost 241,840 205,698 233,796 195,336 159,522 153,920 179,856 5.05%
-
Net Worth 229,697 230,639 221,076 204,385 191,799 175,005 141,335 8.42%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 229,697 230,639 221,076 204,385 191,799 175,005 141,335 8.42%
NOSH 43,014 43,014 43,011 43,028 43,100 42,956 43,089 -0.02%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 1.64% 5.33% 8.12% 5.30% 5.99% 24.05% 9.87% -
ROE 0.34% 4.23% 7.04% 4.42% 4.90% 23.76% 11.63% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 571.57 505.10 591.63 479.38 393.68 471.76 463.08 3.56%
EPS 1.80 22.60 36.20 21.00 21.80 96.80 38.20 -39.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.34 5.3619 5.14 4.75 4.45 4.074 3.28 8.45%
Adjusted Per Share Value based on latest NOSH - 43,366
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 571.57 505.10 591.58 479.54 394.47 471.12 463.89 3.53%
EPS 1.80 22.60 36.20 21.01 21.84 96.67 38.20 -39.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.34 5.3619 5.1396 4.7516 4.4589 4.0685 3.2858 8.42%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.80 2.00 2.36 1.95 1.89 2.50 1.84 -
P/RPS 0.31 0.40 0.40 0.41 0.48 0.53 0.40 -4.15%
P/EPS 98.26 8.81 6.52 9.29 8.67 2.58 4.83 65.14%
EY 1.02 11.35 15.34 10.77 11.53 38.72 20.73 -39.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.46 0.41 0.42 0.61 0.56 -7.97%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 11/03/13 08/03/12 08/03/11 09/03/10 10/03/09 12/03/08 13/03/07 -
Price 1.80 2.00 2.21 1.97 1.95 2.49 1.98 -
P/RPS 0.31 0.40 0.37 0.41 0.50 0.53 0.43 -5.30%
P/EPS 98.26 8.81 6.10 9.38 8.94 2.57 5.19 63.18%
EY 1.02 11.35 16.38 10.66 11.18 38.88 19.26 -38.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.43 0.41 0.44 0.61 0.60 -9.02%

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