[KESM] YoY Annualized Quarter 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- 5.62%
YoY- 52.41%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 254,324 188,988 182,128 216,004 192,176 134,640 190,536 4.92%
PBT 34,500 11,460 19,868 30,336 22,352 15,824 23,600 6.53%
Tax -10,524 -2,296 -2,808 -6,024 -6,032 -4,220 -7,936 4.81%
NP 23,976 9,164 17,060 24,312 16,320 11,604 15,664 7.34%
-
NP to SH 17,888 7,664 16,080 21,716 14,248 11,184 15,664 2.23%
-
Tax Rate 30.50% 20.03% 14.13% 19.86% 26.99% 26.67% 33.63% -
Total Cost 230,348 179,824 165,068 191,692 175,856 123,036 174,872 4.69%
-
Net Worth 218,870 200,967 190,736 158,992 137,330 123,454 110,243 12.10%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 218,870 200,967 190,736 158,992 137,330 123,454 110,243 12.10%
NOSH 43,000 42,577 42,765 43,087 42,915 43,015 42,565 0.16%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 9.43% 4.85% 9.37% 11.26% 8.49% 8.62% 8.22% -
ROE 8.17% 3.81% 8.43% 13.66% 10.38% 9.06% 14.21% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 591.45 443.87 425.87 501.32 447.80 313.00 447.63 4.75%
EPS 41.60 18.00 37.60 50.40 33.20 26.00 36.80 2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.09 4.72 4.46 3.69 3.20 2.87 2.59 11.91%
Adjusted Per Share Value based on latest NOSH - 43,087
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 591.25 439.36 423.41 502.17 446.77 313.01 442.96 4.92%
EPS 41.59 17.82 37.38 50.49 33.12 26.00 36.42 2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0883 4.6721 4.4342 3.6962 3.1926 2.8701 2.5629 12.10%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 2.10 1.85 2.00 2.31 1.70 1.95 2.65 -
P/RPS 0.36 0.42 0.47 0.46 0.38 0.62 0.59 -7.90%
P/EPS 5.05 10.28 5.32 4.58 5.12 7.50 7.20 -5.73%
EY 19.81 9.73 18.80 21.82 19.53 13.33 13.89 6.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.45 0.63 0.53 0.68 1.02 -14.08%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 18/11/10 24/11/09 25/11/08 19/11/07 23/11/06 21/11/05 19/11/04 -
Price 2.15 1.94 1.95 2.40 1.75 1.95 2.55 -
P/RPS 0.36 0.44 0.46 0.48 0.39 0.62 0.57 -7.36%
P/EPS 5.17 10.78 5.19 4.76 5.27 7.50 6.93 -4.76%
EY 19.35 9.28 19.28 21.00 18.97 13.33 14.43 5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.44 0.65 0.55 0.68 0.98 -13.16%

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