[KESM] YoY Quarter Result on 31-Jan-2005 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
10-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- -7.92%
YoY- 48.03%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 47,324 51,727 35,554 43,333 33,393 27,019 10,031 29.49%
PBT 3,981 7,023 4,425 5,174 3,589 3,308 43 112.62%
Tax 14,306 -1,260 -1,172 -1,568 -1,153 -656 1,247 50.15%
NP 18,287 5,763 3,253 3,606 2,436 2,652 1,290 55.53%
-
NP to SH 15,362 4,654 3,025 3,606 2,436 2,652 1,290 51.08%
-
Tax Rate -359.36% 17.94% 26.49% 30.31% 32.13% 19.83% -2,900.00% -
Total Cost 29,037 45,964 32,301 39,727 30,957 24,367 8,741 22.14%
-
Net Worth 175,307 140,457 126,617 112,846 94,448 84,600 78,639 14.28%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - 756 742 - - - -
Div Payout % - - 25.00% 20.59% - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 175,307 140,457 126,617 112,846 94,448 84,600 78,639 14.28%
NOSH 43,030 42,822 43,214 42,423 42,736 42,300 16,973 16.76%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 38.64% 11.14% 9.15% 8.32% 7.29% 9.82% 12.86% -
ROE 8.76% 3.31% 2.39% 3.20% 2.58% 3.13% 1.64% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 109.98 120.79 82.27 102.14 78.14 63.87 59.10 10.90%
EPS 35.70 10.80 7.00 8.50 5.70 6.20 7.60 29.39%
DPS 0.00 0.00 1.75 1.75 0.00 0.00 0.00 -
NAPS 4.074 3.28 2.93 2.66 2.21 2.00 4.633 -2.11%
Adjusted Per Share Value based on latest NOSH - 42,423
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 110.02 120.25 82.66 100.74 77.63 62.81 23.32 29.49%
EPS 35.71 10.82 7.03 8.38 5.66 6.17 3.00 51.07%
DPS 0.00 0.00 1.76 1.73 0.00 0.00 0.00 -
NAPS 4.0755 3.2654 2.9436 2.6235 2.1957 1.9668 1.8282 14.28%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 2.50 1.84 1.83 2.58 3.40 2.29 2.28 -
P/RPS 2.27 1.52 2.22 2.53 4.35 3.59 3.86 -8.46%
P/EPS 7.00 16.93 26.14 30.35 59.65 36.53 30.00 -21.52%
EY 14.28 5.91 3.83 3.29 1.68 2.74 3.33 27.44%
DY 0.00 0.00 0.96 0.68 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.62 0.97 1.54 1.15 0.49 3.71%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 12/03/08 13/03/07 09/03/06 10/03/05 22/03/04 24/03/03 21/03/02 -
Price 2.49 1.98 2.09 2.48 3.32 2.14 2.48 -
P/RPS 2.26 1.64 2.54 2.43 4.25 3.35 4.20 -9.80%
P/EPS 6.97 18.22 29.86 29.18 58.25 34.13 32.63 -22.67%
EY 14.34 5.49 3.35 3.43 1.72 2.93 3.06 29.34%
DY 0.00 0.00 0.84 0.71 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.71 0.93 1.50 1.07 0.54 2.05%

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