[KESM] YoY TTM Result on 30-Apr-2009 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -19.3%
YoY- -64.3%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 228,565 251,820 208,475 168,442 208,912 202,260 158,054 6.33%
PBT 15,318 25,773 15,975 11,267 25,580 23,339 17,753 -2.42%
Tax -3,532 -7,594 -936 1,738 11,635 -5,180 -3,491 0.19%
NP 11,786 18,179 15,039 13,005 37,215 18,159 14,262 -3.12%
-
NP to SH 8,887 14,596 12,199 11,757 32,930 15,585 13,480 -6.70%
-
Tax Rate 23.06% 29.46% 5.86% -15.43% -45.48% 22.19% 19.66% -
Total Cost 216,779 233,641 193,436 155,437 171,697 184,101 143,792 7.07%
-
Net Worth 232,493 222,491 205,611 184,346 178,369 144,502 129,644 10.21%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 1,286 1,294 1,288 1,293 1,287 1,296 1,531 -2.86%
Div Payout % 14.48% 8.87% 10.56% 11.00% 3.91% 8.32% 11.36% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 232,493 222,491 205,611 184,346 178,369 144,502 129,644 10.21%
NOSH 43,014 43,035 42,835 41,333 43,084 43,135 42,928 0.03%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 5.16% 7.22% 7.21% 7.72% 17.81% 8.98% 9.02% -
ROE 3.82% 6.56% 5.93% 6.38% 18.46% 10.79% 10.40% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 531.37 585.15 486.68 407.52 484.89 468.90 368.18 6.29%
EPS 20.66 33.92 28.48 28.44 76.43 36.13 31.40 -6.73%
DPS 3.00 3.00 3.00 3.13 3.00 3.00 3.57 -2.85%
NAPS 5.405 5.17 4.80 4.46 4.14 3.35 3.02 10.17%
Adjusted Per Share Value based on latest NOSH - 41,333
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 531.37 585.43 484.66 391.59 485.68 470.21 367.44 6.33%
EPS 20.66 33.93 28.36 27.33 76.56 36.23 31.34 -6.70%
DPS 3.00 3.01 3.00 3.01 2.99 3.01 3.56 -2.80%
NAPS 5.405 5.1725 4.7801 4.2857 4.1467 3.3594 3.014 10.21%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 2.02 2.30 2.33 1.90 2.81 1.88 1.90 -
P/RPS 0.38 0.39 0.48 0.47 0.58 0.40 0.52 -5.08%
P/EPS 9.78 6.78 8.18 6.68 3.68 5.20 6.05 8.32%
EY 10.23 14.75 12.22 14.97 27.20 19.22 16.53 -7.67%
DY 1.49 1.30 1.29 1.65 1.07 1.60 1.88 -3.79%
P/NAPS 0.37 0.44 0.49 0.43 0.68 0.56 0.63 -8.48%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 24/05/12 26/05/11 10/06/10 27/05/09 20/05/08 22/05/07 25/05/06 -
Price 1.90 2.27 2.06 2.25 2.80 1.80 2.00 -
P/RPS 0.36 0.39 0.42 0.55 0.58 0.38 0.54 -6.52%
P/EPS 9.20 6.69 7.23 7.91 3.66 4.98 6.37 6.31%
EY 10.87 14.94 13.82 12.64 27.30 20.07 15.70 -5.93%
DY 1.58 1.32 1.46 1.39 1.07 1.67 1.78 -1.96%
P/NAPS 0.35 0.44 0.43 0.50 0.68 0.54 0.66 -10.02%

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