[KESM] YoY TTM Result on 30-Apr-2006 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 9.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
Revenue 168,442 208,912 202,260 158,054 136,573 181,811 86,931 11.64%
PBT 11,267 25,580 23,339 17,753 16,926 21,543 10,708 0.85%
Tax 1,738 11,635 -5,180 -3,491 -5,635 -6,702 -926 -
NP 13,005 37,215 18,159 14,262 11,291 14,841 9,782 4.85%
-
NP to SH 11,757 32,930 15,585 13,480 11,291 14,841 9,782 3.10%
-
Tax Rate -15.43% -45.48% 22.19% 19.66% 33.29% 31.11% 8.65% -
Total Cost 155,437 171,697 184,101 143,792 125,282 166,970 77,149 12.37%
-
Net Worth 184,346 178,369 144,502 129,644 98,795 117,272 84,636 13.84%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
Div 1,293 1,287 1,296 1,531 1,502 1,497 768 9.06%
Div Payout % 11.00% 3.91% 8.32% 11.36% 13.31% 10.09% 7.85% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
Net Worth 184,346 178,369 144,502 129,644 98,795 117,272 84,636 13.84%
NOSH 41,333 43,084 43,135 42,928 42,954 42,957 42,318 -0.39%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
NP Margin 7.72% 17.81% 8.98% 9.02% 8.27% 8.16% 11.25% -
ROE 6.38% 18.46% 10.79% 10.40% 11.43% 12.66% 11.56% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
RPS 407.52 484.89 468.90 368.18 317.95 423.24 205.42 12.08%
EPS 28.44 76.43 36.13 31.40 26.29 34.55 23.12 3.50%
DPS 3.13 3.00 3.00 3.57 3.50 3.50 1.82 9.44%
NAPS 4.46 4.14 3.35 3.02 2.30 2.73 2.00 14.28%
Adjusted Per Share Value based on latest NOSH - 42,928
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
RPS 391.59 485.68 470.21 367.44 317.50 422.67 202.10 11.64%
EPS 27.33 76.56 36.23 31.34 26.25 34.50 22.74 3.10%
DPS 3.01 2.99 3.01 3.56 3.49 3.48 1.79 9.03%
NAPS 4.2857 4.1467 3.3594 3.014 2.2968 2.7264 1.9676 13.84%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 30/04/04 29/04/05 30/04/03 -
Price 1.90 2.81 1.88 1.90 3.00 2.51 2.10 -
P/RPS 0.47 0.58 0.40 0.52 0.94 0.59 1.02 -12.10%
P/EPS 6.68 3.68 5.20 6.05 11.41 7.27 9.08 -4.98%
EY 14.97 27.20 19.22 16.53 8.76 13.76 11.01 5.24%
DY 1.65 1.07 1.60 1.88 1.17 1.39 0.86 11.46%
P/NAPS 0.43 0.68 0.56 0.63 1.30 0.92 1.05 -13.81%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/04 30/04/05 30/04/03 CAGR
Date 27/05/09 20/05/08 22/05/07 25/05/06 21/05/04 26/05/05 29/05/03 -
Price 2.25 2.80 1.80 2.00 2.95 2.40 2.45 -
P/RPS 0.55 0.58 0.38 0.54 0.93 0.57 1.19 -12.05%
P/EPS 7.91 3.66 4.98 6.37 11.22 6.95 10.60 -4.75%
EY 12.64 27.30 20.07 15.70 8.91 14.40 9.43 4.99%
DY 1.39 1.07 1.67 1.78 1.19 1.46 0.74 11.06%
P/NAPS 0.50 0.68 0.54 0.66 1.28 0.88 1.23 -13.91%

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