[KESM] YoY TTM Result on 31-Oct-2009 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -21.56%
YoY- -73.84%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 250,819 234,889 242,800 171,030 189,035 215,618 176,543 6.02%
PBT 12,487 17,486 25,163 8,346 18,074 28,589 21,761 -8.83%
Tax -5,215 -4,585 -7,440 963 15,489 -3,787 -5,100 0.37%
NP 7,272 12,901 17,723 9,309 33,563 24,802 16,661 -12.89%
-
NP to SH 3,619 9,735 14,302 7,653 29,252 22,427 14,899 -20.99%
-
Tax Rate 41.76% 26.22% 29.57% -11.54% -85.70% 13.25% 23.44% -
Total Cost 243,547 221,988 225,077 161,721 155,472 190,816 159,882 7.25%
-
Net Worth 231,310 230,297 218,870 200,967 190,736 158,992 137,330 9.06%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 1,290 1,286 1,294 1,288 1,293 1,287 2,052 -7.43%
Div Payout % 35.66% 13.21% 9.05% 16.84% 4.42% 5.74% 13.78% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 231,310 230,297 218,870 200,967 190,736 158,992 137,330 9.06%
NOSH 43,014 43,452 43,000 42,577 42,765 43,087 42,915 0.03%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 2.90% 5.49% 7.30% 5.44% 17.75% 11.50% 9.44% -
ROE 1.56% 4.23% 6.53% 3.81% 15.34% 14.11% 10.85% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 583.10 540.57 564.65 401.69 442.02 500.42 411.37 5.98%
EPS 8.41 22.40 33.26 17.97 68.40 52.05 34.72 -21.02%
DPS 3.00 3.00 3.00 3.03 3.00 3.00 4.75 -7.36%
NAPS 5.3775 5.30 5.09 4.72 4.46 3.69 3.20 9.02%
Adjusted Per Share Value based on latest NOSH - 42,577
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 583.10 546.07 564.46 397.61 439.47 501.27 410.43 6.02%
EPS 8.41 22.63 33.25 17.79 68.00 52.14 34.64 -20.99%
DPS 3.00 2.99 3.01 3.00 3.01 2.99 4.77 -7.43%
NAPS 5.3775 5.354 5.0883 4.6721 4.4342 3.6962 3.1926 9.06%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.76 1.86 2.10 1.85 2.00 2.31 1.70 -
P/RPS 0.30 0.34 0.37 0.46 0.45 0.46 0.41 -5.06%
P/EPS 20.92 8.30 6.31 10.29 2.92 4.44 4.90 27.34%
EY 4.78 12.05 15.84 9.72 34.20 22.53 20.42 -21.47%
DY 1.70 1.61 1.43 1.64 1.50 1.30 2.79 -7.91%
P/NAPS 0.33 0.35 0.41 0.39 0.45 0.63 0.53 -7.58%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 22/11/12 22/11/11 18/11/10 24/11/09 25/11/08 19/11/07 23/11/06 -
Price 1.91 1.90 2.15 1.94 1.95 2.40 1.75 -
P/RPS 0.33 0.35 0.38 0.48 0.44 0.48 0.43 -4.31%
P/EPS 22.70 8.48 6.46 10.79 2.85 4.61 5.04 28.47%
EY 4.40 11.79 15.47 9.27 35.08 21.69 19.84 -22.18%
DY 1.57 1.58 1.40 1.56 1.54 1.25 2.71 -8.68%
P/NAPS 0.36 0.36 0.42 0.41 0.44 0.65 0.55 -6.81%

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