[KESM] YoY TTM Result on 31-Jul-2004 [#4]

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
TTM Result
Revenue	209,661	162,159	180,985	151,941	104,720	46,963	50,169	26.90%
YoY %	29.29%	-10.40%	19.12%	45.09%	122.98%	-6.39%	-	-
Horiz. %	417.91%	323.23%	360.75%	302.86%	208.73%	93.61%	100.00%	-
PBT	26,593	20,129	19,104	18,739	13,767	1,811	4,164	36.19%
YoY %	32.11%	5.37%	1.95%	36.12%	660.19%	-56.51%	-	-
Horiz. %	638.64%	483.41%	458.79%	450.02%	330.62%	43.49%	100.00%	-
Tax	-3,789	-4,647	-5,123	-5,813	-3,661	3,566	-669	33.49%
YoY %	18.46%	9.29%	11.87%	-58.78%	-202.66%	633.03%	-	-
Horiz. %	566.37%	694.62%	765.77%	868.91%	547.23%	-533.03%	100.00%	-
NP	22,804	15,482	13,981	12,926	10,106	5,377	3,495	36.67%
YoY %	47.29%	10.74%	8.16%	27.90%	87.95%	53.85%	-	-
Horiz. %	652.47%	442.98%	400.03%	369.84%	289.16%	153.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,560	14,133	13,981	12,926	10,106	5,377	3,495	34.33%
YoY %	45.48%	1.09%	8.16%	27.90%	87.95%	53.85%	-	-
Horiz. %	588.27%	404.38%	400.03%	369.84%	289.16%	153.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.25%	23.09%	26.82%	31.02%	26.59%	-196.91%	16.07%	-
YoY %	-38.28%	-13.91%	-13.54%	16.66%	113.50%	-1,325.33%	-	-
Horiz. %	88.67%	143.68%	166.89%	193.03%	165.46%	-1,225.33%	100.00%	-
Total Cost	186,857	146,677	167,004	139,015	94,614	41,586	46,674	25.99%
YoY %	27.39%	-12.17%	20.13%	46.93%	127.51%	-10.90%	-	-
Horiz. %	400.34%	314.26%	357.81%	297.84%	202.71%	89.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,727	134,816	124,412	107,800	91,432	68,292	74,034	12.82%
YoY %	13.29%	8.36%	15.41%	17.90%	33.88%	-7.76%	-	-
Horiz. %	206.29%	182.10%	168.05%	145.61%	123.50%	92.24%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Dividend
Div	1,287	2,052	1,517	754	3,547	1,366	733	9.83%
YoY %	-37.28%	35.27%	101.19%	-78.74%	159.66%	86.36%	-	-
Horiz. %	175.58%	279.95%	206.96%	102.86%	483.90%	186.36%	100.00%	-
Div Payout %	6.26%	14.52%	10.85%	5.84%	35.11%	25.41%	20.99%	-
YoY %	-56.89%	33.82%	85.79%	-83.37%	38.17%	21.06%	-	-
Horiz. %	29.82%	69.18%	51.69%	27.82%	167.27%	121.06%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Equity
Net Worth	152,727	134,816	124,412	107,800	91,432	68,292	74,034	12.82%
YoY %	13.29%	8.36%	15.41%	17.90%	33.88%	-7.76%	-	-
Horiz. %	206.29%	182.10%	168.05%	145.61%	123.50%	92.24%	100.00%	-
NOSH	42,900	43,210	44,275	43,120	43,128	17,073	16,300	17.49%
YoY %	-0.72%	-2.41%	2.68%	-0.02%	152.61%	4.74%	-	-
Horiz. %	263.19%	265.09%	271.63%	264.54%	264.59%	104.74%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Ratio Analysis
NP Margin	10.88%	9.55%	7.72%	8.51%	9.65%	11.45%	6.97%	-
YoY %	13.93%	23.70%	-9.28%	-11.81%	-15.72%	64.28%	-	-
Horiz. %	156.10%	137.02%	110.76%	122.09%	138.45%	164.28%	100.00%	-
ROE	13.46%	10.48%	11.24%	11.99%	11.05%	7.87%	4.72%	-
YoY %	28.44%	-6.76%	-6.26%	8.51%	40.41%	66.74%	-	-
Horiz. %	285.17%	222.03%	238.14%	254.03%	234.11%	166.74%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Per Share
RPS	488.71	375.28	408.77	352.37	242.81	275.07	307.79	8.00%
YoY %	30.23%	-8.19%	16.01%	45.12%	-11.73%	-10.63%	-	-
Horiz. %	158.78%	121.93%	132.81%	114.48%	78.89%	89.37%	100.00%	-
EPS	47.92	32.71	31.58	29.98	23.43	31.49	21.44	14.33%
YoY %	46.50%	3.58%	5.34%	27.96%	-25.60%	46.87%	-	-
Horiz. %	223.51%	152.57%	147.29%	139.83%	109.28%	146.87%	100.00%	-
DPS	3.00	4.75	3.43	1.75	8.23	8.00	4.50	-6.53%
YoY %	-36.84%	38.48%	96.00%	-78.74%	2.88%	77.78%	-	-
Horiz. %	66.67%	105.56%	76.22%	38.89%	182.89%	177.78%	100.00%	-
NAPS	3.56	3.12	2.81	2.50	2.12	4.00	4.542	-3.97%
YoY %	14.10%	11.03%	12.40%	17.92%	-47.00%	-11.93%	-	-
Horiz. %	78.38%	68.69%	61.87%	55.04%	46.68%	88.07%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Adjusted Per Share Value based on latest NOSH - 43,120
RPS	487.42	376.99	420.75	353.23	243.45	109.18	116.63	26.90%
YoY %	29.29%	-10.40%	19.12%	45.09%	122.98%	-6.39%	-	-
Horiz. %	417.92%	323.24%	360.76%	302.86%	208.74%	93.61%	100.00%	-
EPS	47.80	32.86	32.50	30.05	23.49	12.50	8.13	34.32%
YoY %	45.47%	1.11%	8.15%	27.93%	87.92%	53.75%	-	-
Horiz. %	587.95%	404.18%	399.75%	369.62%	288.93%	153.75%	100.00%	-
DPS	2.99	4.77	3.53	1.75	8.25	3.18	1.71	9.75%
YoY %	-37.32%	35.13%	101.71%	-78.79%	159.43%	85.96%	-	-
Horiz. %	174.85%	278.95%	206.43%	102.34%	482.46%	185.96%	100.00%	-
NAPS	3.5506	3.1342	2.8923	2.5061	2.1256	1.5877	1.7212	12.82%
YoY %	13.29%	8.36%	15.41%	17.90%	33.88%	-7.76%	-	-
Horiz. %	206.29%	182.09%	168.04%	145.60%	123.50%	92.24%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	31/07/02	31/07/01	-
Price	2.12	1.57	2.30	2.50	3.30	2.52	1.66	-
P/RPS	0.43	0.42	0.56	0.71	1.36	0.92	0.54	-3.72%
YoY %	2.38%	-25.00%	-21.13%	-47.79%	47.83%	70.37%	-	-
Horiz. %	79.63%	77.78%	103.70%	131.48%	251.85%	170.37%	100.00%	-
P/EPS	4.42	4.80	7.28	8.34	14.08	8.00	7.74	-8.91%
YoY %	-7.92%	-34.07%	-12.71%	-40.77%	76.00%	3.36%	-	-
Horiz. %	57.11%	62.02%	94.06%	107.75%	181.91%	103.36%	100.00%	-
EY	22.61	20.83	13.73	11.99	7.10	12.50	12.92	9.77%
YoY %	8.55%	51.71%	14.51%	68.87%	-43.20%	-3.25%	-	-
Horiz. %	175.00%	161.22%	106.27%	92.80%	54.95%	96.75%	100.00%	-
DY	1.42	3.03	1.49	0.70	2.49	3.18	2.71	-10.20%
YoY %	-53.14%	103.36%	112.86%	-71.89%	-21.70%	17.34%	-	-
Horiz. %	52.40%	111.81%	54.98%	25.83%	91.88%	117.34%	100.00%	-
P/NAPS	0.60	0.50	0.82	1.00	1.56	0.63	0.37	8.38%
YoY %	20.00%	-39.02%	-18.00%	-35.90%	147.62%	70.27%	-	-
Horiz. %	162.16%	135.14%	221.62%	270.27%	421.62%	170.27%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Announcement Date
Date	18/09/07	19/09/06	19/09/05	20/09/04	23/09/03	26/09/02	27/09/01	-
Price	1.91	2.00	1.99	2.70	3.12	2.20	1.44	-
P/RPS	0.39	0.53	0.49	0.77	1.28	0.80	0.47	-3.06%
YoY %	-26.42%	8.16%	-36.36%	-39.84%	60.00%	70.21%	-	-
Horiz. %	82.98%	112.77%	104.26%	163.83%	272.34%	170.21%	100.00%	-
P/EPS	3.99	6.11	6.30	9.01	13.31	6.99	6.72	-8.31%
YoY %	-34.70%	-3.02%	-30.08%	-32.31%	90.41%	4.02%	-	-
Horiz. %	59.38%	90.92%	93.75%	134.08%	198.07%	104.02%	100.00%	-
EY	25.09	16.35	15.87	11.10	7.51	14.32	14.89	9.08%
YoY %	53.46%	3.02%	42.97%	47.80%	-47.56%	-3.83%	-	-
Horiz. %	168.50%	109.81%	106.58%	74.55%	50.44%	96.17%	100.00%	-
DY	1.57	2.38	1.72	0.65	2.64	3.64	3.13	-10.85%
YoY %	-34.03%	38.37%	164.62%	-75.38%	-27.47%	16.29%	-	-
Horiz. %	50.16%	76.04%	54.95%	20.77%	84.35%	116.29%	100.00%	-
P/NAPS	0.54	0.64	0.71	1.08	1.47	0.55	0.32	9.10%
YoY %	-15.62%	-9.86%	-34.26%	-26.53%	167.27%	71.88%	-	-
Horiz. %	168.75%	200.00%	221.88%	337.50%	459.38%	171.88%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 15:20:00

EMA 5

10 Mins

SELL

2024-05-21 15:15:00

EMA 5

5 Mins

SELL

2024-05-21 15:15:00

ADX

5 Mins

SELL

2024-05-21 15:00:00

EMA 5

5 Mins

BUY

2024-05-21 14:45:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

365

TOPGLOV

TOP GLOVE CORPORATION BHD

329

DNEX

DAGANG NEXCHANGE BERHAD

323

MBSB

MALAYSIA BUILDING SOCIETY BHD

321

PTRANS

PERAK TRANSIT BERHAD

317

HLIND

HONG LEONG INDUSTRIES BHD

312

NOTION

NOTION VTEC BHD

311

PBBANK

PUBLIC BANK BHD

302

MAYBANK

MALAYAN BANKING BHD

283

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More