[KESM] YoY Cumulative Quarter Result on 30-Apr-2010 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
10-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 63.52%
YoY- 49.37%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 183,202 167,216 186,764 161,410 122,250 151,312 152,061 3.15%
PBT 9,068 11,483 18,881 12,511 6,984 16,408 17,421 -10.30%
Tax -5,821 -2,934 -5,439 -3,228 -1,457 11,490 -3,934 6.74%
NP 3,247 8,549 13,442 9,283 5,527 27,898 13,487 -21.11%
-
NP to SH 441 6,743 10,238 7,388 4,946 23,850 11,480 -41.88%
-
Tax Rate 64.19% 25.55% 28.81% 25.80% 20.86% -70.03% 22.58% -
Total Cost 179,955 158,667 173,322 152,127 116,723 123,414 138,574 4.44%
-
Net Worth 229,878 232,493 222,396 206,176 191,818 177,908 143,846 8.11%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - 1,288 1,290 1,289 1,288 -
Div Payout % - - - 17.44% 26.09% 5.41% 11.22% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 229,878 232,493 222,396 206,176 191,818 177,908 143,846 8.11%
NOSH 43,014 43,014 43,016 42,953 43,008 42,972 42,939 0.02%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 1.77% 5.11% 7.20% 5.75% 4.52% 18.44% 8.87% -
ROE 0.19% 2.90% 4.60% 3.58% 2.58% 13.41% 7.98% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 425.91 388.74 434.17 375.78 284.24 352.11 354.13 3.12%
EPS 1.00 15.70 23.80 17.20 11.50 55.50 26.70 -42.12%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 5.3442 5.405 5.17 4.80 4.46 4.14 3.35 8.08%
Adjusted Per Share Value based on latest NOSH - 42,835
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 425.91 388.74 434.19 375.25 284.21 351.77 353.51 3.15%
EPS 1.00 15.70 23.80 17.18 11.50 55.45 26.69 -42.12%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 2.99 -
NAPS 5.3442 5.405 5.1703 4.7932 4.4594 4.136 3.3442 8.11%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 1.73 2.02 2.30 2.33 1.90 2.81 1.88 -
P/RPS 0.41 0.52 0.53 0.62 0.67 0.80 0.53 -4.18%
P/EPS 168.74 12.89 9.66 13.55 16.52 5.06 7.03 69.75%
EY 0.59 7.76 10.35 7.38 6.05 19.75 14.22 -41.13%
DY 0.00 0.00 0.00 1.29 1.58 1.07 1.60 -
P/NAPS 0.32 0.37 0.44 0.49 0.43 0.68 0.56 -8.89%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 28/05/13 24/05/12 26/05/11 10/06/10 27/05/09 20/05/08 22/05/07 -
Price 1.80 1.90 2.27 2.06 2.25 2.80 1.80 -
P/RPS 0.42 0.49 0.52 0.55 0.79 0.80 0.51 -3.18%
P/EPS 175.57 12.12 9.54 11.98 19.57 5.05 6.73 72.13%
EY 0.57 8.25 10.48 8.35 5.11 19.82 14.85 -41.89%
DY 0.00 0.00 0.00 1.46 1.33 1.07 1.67 -
P/NAPS 0.34 0.35 0.44 0.43 0.50 0.68 0.54 -7.41%

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