[KESM] YoY Annualized Quarter Result on 31-Oct-2009 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -21.45%
YoY- -52.34%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 256,944 201,428 254,324 188,988 182,128 216,004 192,176 4.95%
PBT 15,604 13,580 34,500 11,460 19,868 30,336 22,352 -5.80%
Tax -7,184 -4,716 -10,524 -2,296 -2,808 -6,024 -6,032 2.95%
NP 8,420 8,864 23,976 9,164 17,060 24,312 16,320 -10.43%
-
NP to SH 5,132 7,300 17,888 7,664 16,080 21,716 14,248 -15.63%
-
Tax Rate 46.04% 34.73% 30.50% 20.03% 14.13% 19.86% 26.99% -
Total Cost 248,524 192,564 230,348 179,824 165,068 191,692 175,856 5.92%
-
Net Worth 231,310 230,297 218,870 200,967 190,736 158,992 137,330 9.06%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 231,310 230,297 218,870 200,967 190,736 158,992 137,330 9.06%
NOSH 43,014 43,452 43,000 42,577 42,765 43,087 42,915 0.03%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 3.28% 4.40% 9.43% 4.85% 9.37% 11.26% 8.49% -
ROE 2.22% 3.17% 8.17% 3.81% 8.43% 13.66% 10.38% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 597.34 463.56 591.45 443.87 425.87 501.32 447.80 4.91%
EPS 12.00 16.80 41.60 18.00 37.60 50.40 33.20 -15.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3775 5.30 5.09 4.72 4.46 3.69 3.20 9.02%
Adjusted Per Share Value based on latest NOSH - 42,577
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 597.34 468.28 591.25 439.36 423.41 502.17 446.77 4.95%
EPS 12.00 16.97 41.59 17.82 37.38 50.49 33.12 -15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3775 5.354 5.0883 4.6721 4.4342 3.6962 3.1926 9.06%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.76 1.86 2.10 1.85 2.00 2.31 1.70 -
P/RPS 0.29 0.40 0.36 0.42 0.47 0.46 0.38 -4.40%
P/EPS 14.75 11.07 5.05 10.28 5.32 4.58 5.12 19.26%
EY 6.78 9.03 19.81 9.73 18.80 21.82 19.53 -16.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.41 0.39 0.45 0.63 0.53 -7.58%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 22/11/12 22/11/11 18/11/10 24/11/09 25/11/08 19/11/07 23/11/06 -
Price 1.91 1.90 2.15 1.94 1.95 2.40 1.75 -
P/RPS 0.32 0.41 0.36 0.44 0.46 0.48 0.39 -3.24%
P/EPS 16.01 11.31 5.17 10.78 5.19 4.76 5.27 20.32%
EY 6.25 8.84 19.35 9.28 19.28 21.00 18.97 -16.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.42 0.41 0.44 0.65 0.55 -6.81%

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