[KESM] QoQ Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -25.38%
YoY- -93.46%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 253,220 259,144 247,605 244,269 245,860 256,944 236,940 4.51%
PBT 13,358 20,924 14,024 12,090 11,990 15,604 11,981 7.50%
Tax -3,556 -6,688 -4,583 -7,761 -7,970 -7,184 -4,598 -15.70%
NP 9,802 14,236 9,441 4,329 4,020 8,420 7,383 20.73%
-
NP to SH 5,688 11,016 4,569 588 788 5,132 4,161 23.10%
-
Tax Rate 26.62% 31.96% 32.68% 64.19% 66.47% 46.04% 38.38% -
Total Cost 243,418 244,908 238,164 239,940 241,840 248,524 229,557 3.97%
-
Net Worth 238,554 239,078 235,426 229,878 229,697 231,310 230,024 2.45%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - 1,290 - - - 1,290 -
Div Payout % - - 28.24% - - - 31.01% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 238,554 239,078 235,426 229,878 229,697 231,310 230,024 2.45%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 3.87% 5.49% 3.81% 1.77% 1.64% 3.28% 3.12% -
ROE 2.38% 4.61% 1.94% 0.26% 0.34% 2.22% 1.81% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 588.69 602.46 575.63 567.88 571.57 597.34 550.84 4.51%
EPS 13.20 25.60 10.60 1.33 1.80 12.00 9.67 22.98%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 5.5459 5.5581 5.4732 5.3442 5.34 5.3775 5.3476 2.45%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 588.69 602.46 575.63 567.88 571.57 597.34 550.84 4.51%
EPS 13.20 25.60 10.60 1.33 1.80 12.00 9.67 22.98%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 5.5459 5.5581 5.4732 5.3442 5.34 5.3775 5.3476 2.45%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.05 1.90 1.81 1.73 1.80 1.76 1.90 -
P/RPS 0.35 0.32 0.31 0.30 0.31 0.29 0.34 1.94%
P/EPS 15.50 7.42 17.04 126.56 98.26 14.75 19.64 -14.56%
EY 6.45 13.48 5.87 0.79 1.02 6.78 5.09 17.05%
DY 0.00 0.00 1.66 0.00 0.00 0.00 1.58 -
P/NAPS 0.37 0.34 0.33 0.32 0.34 0.33 0.36 1.83%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 10/03/14 25/11/13 19/09/13 28/05/13 11/03/13 22/11/12 20/09/12 -
Price 2.62 2.04 1.76 1.80 1.80 1.91 1.81 -
P/RPS 0.45 0.34 0.31 0.32 0.31 0.32 0.33 22.90%
P/EPS 19.81 7.97 16.57 131.68 98.26 16.01 18.71 3.87%
EY 5.05 12.55 6.04 0.76 1.02 6.25 5.34 -3.64%
DY 0.00 0.00 1.70 0.00 0.00 0.00 1.66 -
P/NAPS 0.47 0.37 0.32 0.34 0.34 0.36 0.34 24.01%

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