[KESM] YoY 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- -40.21%
YoY- 52.41%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
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 63,581 47,247 45,532 54,001 48,044 33,660 47,634 4.92%
PBT 8,625 2,865 4,967 7,584 5,588 3,956 5,900 6.53%
Tax -2,631 -574 -702 -1,506 -1,508 -1,055 -1,984 4.81%
NP 5,994 2,291 4,265 6,078 4,080 2,901 3,916 7.34%
-
NP to SH 4,472 1,916 4,020 5,429 3,562 2,796 3,916 2.23%
-
Tax Rate 30.50% 20.03% 14.13% 19.86% 26.99% 26.67% 33.63% -
Total Cost 57,587 44,956 41,267 47,923 43,964 30,759 43,718 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 2.04% 0.95% 2.11% 3.41% 2.59% 2.26% 3.55% -
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 147.86 110.97 106.47 125.33 111.95 78.25 111.91 4.75%
EPS 10.40 4.50 9.40 12.60 8.30 6.50 9.20 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 147.81 109.84 105.85 125.54 111.69 78.25 110.74 4.92%
EPS 10.40 4.45 9.35 12.62 8.28 6.50 9.10 2.24%
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 1.42 1.67 1.88 1.84 1.52 2.49 2.37 -8.17%
P/EPS 20.19 41.11 21.28 18.33 20.48 30.00 28.80 -5.74%
EY 4.95 2.43 4.70 5.45 4.88 3.33 3.47 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 1.45 1.75 1.83 1.91 1.56 2.49 2.28 -7.26%
P/EPS 20.67 43.11 20.74 19.05 21.08 30.00 27.72 -4.77%
EY 4.84 2.32 4.82 5.25 4.74 3.33 3.61 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