[KESM] YoY TTM Result on 31-Jan-2006 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
09-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -4.52%
YoY- -21.35%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 181,019 211,215 192,716 159,232 177,200 125,836 70,113 17.10%
PBT 15,020 25,547 24,359 16,411 22,618 15,360 7,046 13.43%
Tax 1,070 11,779 -5,188 -3,798 -7,004 -4,942 1,315 -3.37%
NP 16,090 37,326 19,171 12,613 15,614 10,418 8,361 11.51%
-
NP to SH 14,568 33,135 16,528 12,280 15,614 10,418 8,361 9.68%
-
Tax Rate -7.12% -46.11% 21.30% 23.14% 30.97% 32.17% -18.66% -
Total Cost 164,929 173,889 173,545 146,619 161,586 115,418 61,752 17.77%
-
Net Worth 188,568 175,307 140,457 126,617 112,846 94,448 84,600 14.27%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 1,293 1,287 1,296 1,531 1,497 1,502 1,366 -0.91%
Div Payout % 8.88% 3.88% 7.84% 12.47% 9.59% 14.42% 16.34% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 188,568 175,307 140,457 126,617 112,846 94,448 84,600 14.27%
NOSH 42,374 43,030 42,822 43,214 42,423 42,736 42,300 0.02%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 8.89% 17.67% 9.95% 7.92% 8.81% 8.28% 11.93% -
ROE 7.73% 18.90% 11.77% 9.70% 13.84% 11.03% 9.88% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 427.18 490.85 450.04 368.47 417.69 294.44 165.75 17.07%
EPS 34.38 77.00 38.60 28.42 36.81 24.38 19.77 9.65%
DPS 3.00 3.00 3.00 3.54 3.50 3.50 3.23 -1.22%
NAPS 4.45 4.074 3.28 2.93 2.66 2.21 2.00 14.24%
Adjusted Per Share Value based on latest NOSH - 43,214
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 420.83 491.03 448.03 370.18 411.95 292.54 163.00 17.10%
EPS 33.87 77.03 38.42 28.55 36.30 24.22 19.44 9.68%
DPS 3.01 2.99 3.01 3.56 3.48 3.49 3.18 -0.91%
NAPS 4.3838 4.0755 3.2654 2.9436 2.6235 2.1957 1.9668 14.27%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 1.89 2.50 1.84 1.83 2.58 3.40 2.29 -
P/RPS 0.44 0.51 0.41 0.50 0.62 1.15 1.38 -17.33%
P/EPS 5.50 3.25 4.77 6.44 7.01 13.95 11.59 -11.67%
EY 18.19 30.80 20.98 15.53 14.27 7.17 8.63 13.21%
DY 1.59 1.20 1.63 1.94 1.36 1.03 1.41 2.02%
P/NAPS 0.42 0.61 0.56 0.62 0.97 1.54 1.15 -15.44%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 10/03/09 12/03/08 13/03/07 09/03/06 10/03/05 22/03/04 24/03/03 -
Price 1.95 2.49 1.98 2.09 2.48 3.32 2.14 -
P/RPS 0.46 0.51 0.44 0.57 0.59 1.13 1.29 -15.77%
P/EPS 5.67 3.23 5.13 7.35 6.74 13.62 10.83 -10.21%
EY 17.63 30.92 19.49 13.60 14.84 7.34 9.24 11.35%
DY 1.54 1.20 1.52 1.70 1.41 1.05 1.51 0.32%
P/NAPS 0.44 0.61 0.60 0.71 0.93 1.50 1.07 -13.75%

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