[KESM] YoY TTM Result on 31-Jan-2008 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
12-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- 47.75%
YoY- 100.48%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 250,564 187,610 181,019 211,215 192,716 159,232 177,200 5.94%
PBT 26,291 12,207 15,020 25,547 24,359 16,411 22,618 2.53%
Tax -7,403 -536 1,070 11,779 -5,188 -3,798 -7,004 0.92%
NP 18,888 11,671 16,090 37,326 19,171 12,613 15,614 3.22%
-
NP to SH 15,013 9,577 14,568 33,135 16,528 12,280 15,614 -0.65%
-
Tax Rate 28.16% 4.39% -7.12% -46.11% 21.30% 23.14% 30.97% -
Total Cost 231,676 175,939 164,929 173,889 173,545 146,619 161,586 6.18%
-
Net Worth 221,153 205,991 188,568 175,307 140,457 126,617 112,846 11.86%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 1,294 1,288 1,293 1,287 1,296 1,531 1,497 -2.39%
Div Payout % 8.62% 13.46% 8.88% 3.88% 7.84% 12.47% 9.59% -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 221,153 205,991 188,568 175,307 140,457 126,617 112,846 11.86%
NOSH 43,025 43,366 42,374 43,030 42,822 43,214 42,423 0.23%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 7.54% 6.22% 8.89% 17.67% 9.95% 7.92% 8.81% -
ROE 6.79% 4.65% 7.73% 18.90% 11.77% 9.70% 13.84% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 582.36 432.61 427.18 490.85 450.04 368.47 417.69 5.69%
EPS 34.89 22.08 34.38 77.00 38.60 28.42 36.81 -0.88%
DPS 3.00 2.97 3.00 3.00 3.00 3.54 3.50 -2.53%
NAPS 5.14 4.75 4.45 4.074 3.28 2.93 2.66 11.59%
Adjusted Per Share Value based on latest NOSH - 43,030
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 582.51 436.16 420.83 491.03 448.03 370.18 411.95 5.94%
EPS 34.90 22.26 33.87 77.03 38.42 28.55 36.30 -0.65%
DPS 3.01 3.00 3.01 2.99 3.01 3.56 3.48 -2.38%
NAPS 5.1414 4.7889 4.3838 4.0755 3.2654 2.9436 2.6235 11.86%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 2.36 1.95 1.89 2.50 1.84 1.83 2.58 -
P/RPS 0.41 0.45 0.44 0.51 0.41 0.50 0.62 -6.65%
P/EPS 6.76 8.83 5.50 3.25 4.77 6.44 7.01 -0.60%
EY 14.79 11.33 18.19 30.80 20.98 15.53 14.27 0.59%
DY 1.27 1.52 1.59 1.20 1.63 1.94 1.36 -1.13%
P/NAPS 0.46 0.41 0.42 0.61 0.56 0.62 0.97 -11.68%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 08/03/11 09/03/10 10/03/09 12/03/08 13/03/07 09/03/06 10/03/05 -
Price 2.21 1.97 1.95 2.49 1.98 2.09 2.48 -
P/RPS 0.38 0.46 0.46 0.51 0.44 0.57 0.59 -7.06%
P/EPS 6.33 8.92 5.67 3.23 5.13 7.35 6.74 -1.04%
EY 15.79 11.21 17.63 30.92 19.49 13.60 14.84 1.03%
DY 1.36 1.51 1.54 1.20 1.52 1.70 1.41 -0.59%
P/NAPS 0.43 0.41 0.44 0.61 0.60 0.71 0.93 -12.05%

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