[KESM] YoY TTM Result on 31-Jul-2008 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
17-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- -6.89%
YoY- 49.13%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 248,113 226,466 169,315 197,504 209,661 162,159 180,985 5.39%
PBT 22,716 19,403 10,448 20,691 26,593 20,129 19,104 2.92%
Tax -6,037 -5,383 835 14,685 -3,789 -4,647 -5,123 2.77%
NP 16,679 14,020 11,283 35,376 22,804 15,482 13,981 2.98%
-
NP to SH 12,382 11,746 9,757 30,661 20,560 14,133 13,981 -2.00%
-
Tax Rate 26.58% 27.74% -7.99% -70.97% 14.25% 23.09% 26.82% -
Total Cost 231,434 212,446 158,032 162,128 186,857 146,677 167,004 5.58%
-
Net Worth 223,833 211,427 201,460 186,655 152,727 134,816 124,412 10.27%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 1,286 1,294 1,288 1,293 1,287 2,052 1,517 -2.71%
Div Payout % 10.39% 11.02% 13.21% 4.22% 6.26% 14.52% 10.85% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 223,833 211,427 201,460 186,655 152,727 134,816 124,412 10.27%
NOSH 42,880 43,148 42,955 43,107 42,900 43,210 44,275 -0.53%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 6.72% 6.19% 6.66% 17.91% 10.88% 9.55% 7.72% -
ROE 5.53% 5.56% 4.84% 16.43% 13.46% 10.48% 11.24% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 578.62 524.85 394.17 458.17 488.71 375.28 408.77 5.95%
EPS 28.88 27.22 22.71 71.13 47.92 32.71 31.58 -1.47%
DPS 3.00 3.00 3.00 3.00 3.00 4.75 3.43 -2.20%
NAPS 5.22 4.90 4.69 4.33 3.56 3.12 2.81 10.86%
Adjusted Per Share Value based on latest NOSH - 43,107
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 576.81 526.49 393.62 459.16 487.42 376.99 420.75 5.39%
EPS 28.79 27.31 22.68 71.28 47.80 32.86 32.50 -1.99%
DPS 2.99 3.01 3.00 3.01 2.99 4.77 3.53 -2.72%
NAPS 5.2037 4.9153 4.6836 4.3394 3.5506 3.1342 2.8923 10.27%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 2.12 2.24 2.30 2.81 2.12 1.57 2.30 -
P/RPS 0.37 0.43 0.58 0.61 0.43 0.42 0.56 -6.67%
P/EPS 7.34 8.23 10.13 3.95 4.42 4.80 7.28 0.13%
EY 13.62 12.15 9.88 25.31 22.61 20.83 13.73 -0.13%
DY 1.42 1.34 1.30 1.07 1.42 3.03 1.49 -0.79%
P/NAPS 0.41 0.46 0.49 0.65 0.60 0.50 0.82 -10.90%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 20/09/11 20/09/10 17/09/09 17/09/08 18/09/07 19/09/06 19/09/05 -
Price 1.90 2.10 2.18 2.62 1.91 2.00 1.99 -
P/RPS 0.33 0.40 0.55 0.57 0.39 0.53 0.49 -6.37%
P/EPS 6.58 7.71 9.60 3.68 3.99 6.11 6.30 0.72%
EY 15.20 12.96 10.42 27.15 25.09 16.35 15.87 -0.71%
DY 1.58 1.43 1.38 1.15 1.57 2.38 1.72 -1.40%
P/NAPS 0.36 0.43 0.46 0.61 0.54 0.64 0.71 -10.69%

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