[KESM] YoY TTM Result on 31-Oct-2006 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 5.42%
YoY- 15.85%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 171,030 189,035 215,618 176,543 167,011 167,260 119,462 6.15%
PBT 8,346 18,074 28,589 21,761 17,160 21,033 15,079 -9.38%
Tax 963 15,489 -3,787 -5,100 -4,194 -6,589 -4,445 -
NP 9,309 33,563 24,802 16,661 12,966 14,444 10,634 -2.19%
-
NP to SH 7,653 29,252 22,427 14,899 12,861 14,444 10,634 -5.33%
-
Tax Rate -11.54% -85.70% 13.25% 23.44% 24.44% 31.33% 29.48% -
Total Cost 161,721 155,472 190,816 159,882 154,045 152,816 108,828 6.81%
-
Net Worth 200,967 190,736 158,992 137,330 123,454 110,243 92,922 13.70%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 1,288 1,293 1,287 2,052 1,517 754 754 9.32%
Div Payout % 16.84% 4.42% 5.74% 13.78% 11.80% 5.22% 7.10% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 200,967 190,736 158,992 137,330 123,454 110,243 92,922 13.70%
NOSH 42,577 42,765 43,087 42,915 43,015 42,565 42,821 -0.09%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 5.44% 17.75% 11.50% 9.44% 7.76% 8.64% 8.90% -
ROE 3.81% 15.34% 14.11% 10.85% 10.42% 13.10% 11.44% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 401.69 442.02 500.42 411.37 388.26 392.95 278.98 6.25%
EPS 17.97 68.40 52.05 34.72 29.90 33.93 24.83 -5.24%
DPS 3.03 3.00 3.00 4.75 3.53 1.75 1.75 9.57%
NAPS 4.72 4.46 3.69 3.20 2.87 2.59 2.17 13.81%
Adjusted Per Share Value based on latest NOSH - 42,915
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 397.61 439.47 501.27 410.43 388.27 388.85 277.72 6.15%
EPS 17.79 68.00 52.14 34.64 29.90 33.58 24.72 -5.33%
DPS 3.00 3.01 2.99 4.77 3.53 1.75 1.75 9.39%
NAPS 4.6721 4.4342 3.6962 3.1926 2.8701 2.5629 2.1603 13.70%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.85 2.00 2.31 1.70 1.95 2.65 3.34 -
P/RPS 0.46 0.45 0.46 0.41 0.50 0.67 1.20 -14.75%
P/EPS 10.29 2.92 4.44 4.90 6.52 7.81 13.45 -4.36%
EY 9.72 34.20 22.53 20.42 15.33 12.81 7.44 4.55%
DY 1.64 1.50 1.30 2.79 1.81 0.66 0.52 21.07%
P/NAPS 0.39 0.45 0.63 0.53 0.68 1.02 1.54 -20.44%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 24/11/09 25/11/08 19/11/07 23/11/06 21/11/05 19/11/04 21/11/03 -
Price 1.94 1.95 2.40 1.75 1.95 2.55 3.20 -
P/RPS 0.48 0.44 0.48 0.43 0.50 0.65 1.15 -13.54%
P/EPS 10.79 2.85 4.61 5.04 6.52 7.51 12.89 -2.91%
EY 9.27 35.08 21.69 19.84 15.33 13.31 7.76 3.00%
DY 1.56 1.54 1.25 2.71 1.81 0.69 0.55 18.95%
P/NAPS 0.41 0.44 0.65 0.55 0.68 0.98 1.47 -19.15%

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