[KESM] YoY Quarter Result on 31-Jul-2006 [#4]

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Quarter Result
Revenue	47,065	46,192	57,600	50,199	46,094	46,920	31,552	6.88%
YoY %	1.89%	-19.81%	14.74%	8.91%	-1.76%	48.71%	-	-
Horiz. %	149.17%	146.40%	182.56%	159.10%	146.09%	148.71%	100.00%	-
PBT	3,464	4,283	9,172	5,918	3,542	5,981	4,168	-3.03%
YoY %	-19.12%	-53.30%	54.98%	67.08%	-40.78%	43.50%	-	-
Horiz. %	83.11%	102.76%	220.06%	141.99%	84.98%	143.50%	100.00%	-
Tax	2,292	3,195	145	-1,246	-90	-1,669	-1,491	-
YoY %	-28.26%	2,103.45%	111.64%	-1,284.44%	94.61%	-11.94%	-	-
Horiz. %	-153.72%	-214.29%	-9.73%	83.57%	6.04%	111.94%	100.00%	-
NP	5,756	7,478	9,317	4,672	3,452	4,312	2,677	13.59%
YoY %	-23.03%	-19.74%	99.42%	35.34%	-19.94%	61.08%	-	-
Horiz. %	215.02%	279.34%	348.04%	174.52%	128.95%	161.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,811	6,811	9,080	4,105	3,452	4,312	2,677	10.25%
YoY %	-29.36%	-24.99%	121.19%	18.92%	-19.94%	61.08%	-	-
Horiz. %	179.72%	254.43%	339.19%	153.34%	128.95%	161.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-66.17%	-74.60%	-1.58%	21.05%	2.54%	27.91%	35.77%	-
YoY %	11.30%	-4,621.52%	-107.51%	728.74%	-90.90%	-21.97%	-	-
Horiz. %	-184.99%	-208.55%	-4.42%	58.85%	7.10%	78.03%	100.00%	-
Total Cost	41,309	38,714	48,283	45,527	42,642	42,608	28,875	6.14%
YoY %	6.70%	-19.82%	6.05%	6.77%	0.08%	47.56%	-	-
Horiz. %	143.06%	134.07%	167.21%	157.67%	147.68%	147.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,460	186,655	152,727	134,816	124,412	107,800	86,257	15.17%
YoY %	7.93%	22.21%	13.29%	8.36%	15.41%	24.98%	-	-
Horiz. %	233.56%	216.39%	177.06%	156.30%	144.23%	124.98%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	1,288	1,293	1,287	1,296	774	754	754	9.32%
YoY %	-0.39%	0.47%	-0.69%	67.44%	2.65%	0.00%	-	-
Horiz. %	170.82%	171.49%	170.69%	171.88%	102.65%	100.00%	100.00%	-
Div Payout %	26.79%	18.99%	14.17%	31.58%	22.45%	17.50%	28.19%	-
YoY %	41.07%	34.02%	-55.13%	40.67%	28.29%	-37.92%	-	-
Horiz. %	95.03%	67.36%	50.27%	112.03%	79.64%	62.08%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	201,460	186,655	152,727	134,816	124,412	107,800	86,257	15.17%
YoY %	7.93%	22.21%	13.29%	8.36%	15.41%	24.98%	-	-
Horiz. %	233.56%	216.39%	177.06%	156.30%	144.23%	124.98%	100.00%	-
NOSH	42,955	43,107	42,900	43,210	44,275	43,120	43,128	-0.06%
YoY %	-0.35%	0.48%	-0.72%	-2.41%	2.68%	-0.02%	-	-
Horiz. %	99.60%	99.95%	99.47%	100.19%	102.66%	99.98%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	12.23%	16.19%	16.18%	9.31%	7.49%	9.19%	8.48%	-
YoY %	-24.46%	0.06%	73.79%	24.30%	-18.50%	8.37%	-	-
Horiz. %	144.22%	190.92%	190.80%	109.79%	88.33%	108.37%	100.00%	-
ROE	2.39%	3.65%	5.95%	3.04%	2.77%	4.00%	3.10%	-
YoY %	-34.52%	-38.66%	95.72%	9.75%	-30.75%	29.03%	-	-
Horiz. %	77.10%	117.74%	191.94%	98.06%	89.35%	129.03%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	109.57	107.16	134.26	116.17	104.11	108.81	73.16	6.95%
YoY %	2.25%	-20.18%	15.57%	11.58%	-4.32%	48.73%	-	-
Horiz. %	149.77%	146.47%	183.52%	158.79%	142.30%	148.73%	100.00%	-
EPS	11.20	15.80	21.10	9.50	8.00	10.00	6.00	10.95%
YoY %	-29.11%	-25.12%	122.11%	18.75%	-20.00%	66.67%	-	-
Horiz. %	186.67%	263.33%	351.67%	158.33%	133.33%	166.67%	100.00%	-
DPS	3.00	3.00	3.00	3.00	1.75	1.75	1.75	9.39%
YoY %	0.00%	0.00%	0.00%	71.43%	0.00%	0.00%	-	-
Horiz. %	171.43%	171.43%	171.43%	171.43%	100.00%	100.00%	100.00%	-
NAPS	4.69	4.33	3.56	3.12	2.81	2.50	2.00	15.24%
YoY %	8.31%	21.63%	14.10%	11.03%	12.40%	25.00%	-	-
Horiz. %	234.50%	216.50%	178.00%	156.00%	140.50%	125.00%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 43,210
RPS	109.42	107.39	133.91	116.70	107.16	109.08	73.35	6.88%
YoY %	1.89%	-19.80%	14.75%	8.90%	-1.76%	48.71%	-	-
Horiz. %	149.18%	146.41%	182.56%	159.10%	146.09%	148.71%	100.00%	-
EPS	11.18	15.83	21.11	9.54	8.03	10.02	6.22	10.25%
YoY %	-29.37%	-25.01%	121.28%	18.80%	-19.86%	61.09%	-	-
Horiz. %	179.74%	254.50%	339.39%	153.38%	129.10%	161.09%	100.00%	-
DPS	3.00	3.01	2.99	3.01	1.80	1.75	1.75	9.39%
YoY %	-0.33%	0.67%	-0.66%	67.22%	2.86%	0.00%	-	-
Horiz. %	171.43%	172.00%	170.86%	172.00%	102.86%	100.00%	100.00%	-
NAPS	4.6836	4.3394	3.5506	3.1342	2.8923	2.5061	2.0053	15.17%
YoY %	7.93%	22.22%	13.29%	8.36%	15.41%	24.97%	-	-
Horiz. %	233.56%	216.40%	177.06%	156.30%	144.23%	124.97%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	2.30	2.81	2.12	1.57	2.30	2.50	3.30	-
P/RPS	2.10	2.62	1.58	1.35	2.21	2.30	4.51	-11.95%
YoY %	-19.85%	65.82%	17.04%	-38.91%	-3.91%	-49.00%	-	-
Horiz. %	46.56%	58.09%	35.03%	29.93%	49.00%	51.00%	100.00%	-
P/EPS	20.54	17.78	10.02	16.53	29.50	25.00	53.17	-14.64%
YoY %	15.52%	77.45%	-39.38%	-43.97%	18.00%	-52.98%	-	-
Horiz. %	38.63%	33.44%	18.85%	31.09%	55.48%	47.02%	100.00%	-
EY	4.87	5.62	9.98	6.05	3.39	4.00	1.88	17.17%
YoY %	-13.35%	-43.69%	64.96%	78.47%	-15.25%	112.77%	-	-
Horiz. %	259.04%	298.94%	530.85%	321.81%	180.32%	212.77%	100.00%	-
DY	1.30	1.07	1.42	1.91	0.76	0.70	0.53	16.11%
YoY %	21.50%	-24.65%	-25.65%	151.32%	8.57%	32.08%	-	-
Horiz. %	245.28%	201.89%	267.92%	360.38%	143.40%	132.08%	100.00%	-
P/NAPS	0.49	0.65	0.60	0.50	0.82	1.00	1.65	-18.30%
YoY %	-24.62%	8.33%	20.00%	-39.02%	-18.00%	-39.39%	-	-
Horiz. %	29.70%	39.39%	36.36%	30.30%	49.70%	60.61%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	17/09/09	17/09/08	18/09/07	19/09/06	19/09/05	20/09/04	23/09/03	-
Price	2.18	2.62	1.91	2.00	1.99	2.70	3.12	-
P/RPS	1.99	2.45	1.42	1.72	1.91	2.48	4.26	-11.90%
YoY %	-18.78%	72.54%	-17.44%	-9.95%	-22.98%	-41.78%	-	-
Horiz. %	46.71%	57.51%	33.33%	40.38%	44.84%	58.22%	100.00%	-
P/EPS	19.46	16.58	9.02	21.05	25.52	27.00	50.27	-14.61%
YoY %	17.37%	83.81%	-57.15%	-17.52%	-5.48%	-46.29%	-	-
Horiz. %	38.71%	32.98%	17.94%	41.87%	50.77%	53.71%	100.00%	-
EY	5.14	6.03	11.08	4.75	3.92	3.70	1.99	17.11%
YoY %	-14.76%	-45.58%	133.26%	21.17%	5.95%	85.93%	-	-
Horiz. %	258.29%	303.02%	556.78%	238.69%	196.98%	185.93%	100.00%	-
DY	1.38	1.15	1.57	1.50	0.88	0.65	0.56	16.20%
YoY %	20.00%	-26.75%	4.67%	70.45%	35.38%	16.07%	-	-
Horiz. %	246.43%	205.36%	280.36%	267.86%	157.14%	116.07%	100.00%	-
P/NAPS	0.46	0.61	0.54	0.64	0.71	1.08	1.56	-18.40%
YoY %	-24.59%	12.96%	-15.62%	-9.86%	-34.26%	-30.77%	-	-
Horiz. %	29.49%	39.10%	34.62%	41.03%	45.51%	69.23%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 16:50:00

EMA 5

5 Mins

BUY

2024-06-21 16:35:00

ADX

5 Mins

BUY

2024-06-21 16:30:00

ADX

5 Mins

SELL

2024-06-21 15:45:00

ADX

5 Mins

BUY

2024-06-21 15:30:00

OBV

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

887

GENTING

GENTING BHD

634

MPI

MALAYSIAN PACIFIC INDUSTRIES

594

NOTION

NOTION VTEC BHD

577

PTRANS

PERAK TRANSIT BERHAD

526

HLIND

HONG LEONG INDUSTRIES BHD

493

DNEX

DAGANG NEXCHANGE BERHAD

442

PBBANK

PUBLIC BANK BHD

419

TOPGLOV

TOP GLOVE CORPORATION BHD

331

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More