[KESM] QoQ Cumulative Quarter Result on 30-Apr-2012 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 38.12%
YoY- -34.14%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 122,930 64,236 236,940 167,216 108,634 50,357 248,113 -37.25%
PBT 5,995 3,901 11,981 11,483 7,780 3,395 22,716 -58.68%
Tax -3,985 -1,796 -4,598 -2,934 -1,995 -1,179 -6,037 -24.09%
NP 2,010 2,105 7,383 8,549 5,785 2,216 16,679 -75.44%
-
NP to SH 394 1,283 4,161 6,743 4,882 1,825 12,382 -89.85%
-
Tax Rate 66.47% 46.04% 38.38% 25.55% 25.64% 34.73% 26.58% -
Total Cost 120,920 62,131 229,557 158,667 102,849 48,141 231,434 -35.00%
-
Net Worth 229,697 231,310 230,024 232,493 230,639 230,297 224,423 1.55%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - 1,290 - - - 1,289 -
Div Payout % - - 31.01% - - - 10.42% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 229,697 231,310 230,024 232,493 230,639 230,297 224,423 1.55%
NOSH 43,014 43,014 43,014 43,014 43,014 43,452 42,993 0.03%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 1.64% 3.28% 3.12% 5.11% 5.33% 4.40% 6.72% -
ROE 0.17% 0.55% 1.81% 2.90% 2.12% 0.79% 5.52% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 285.79 149.34 550.84 388.74 252.55 115.89 577.10 -37.27%
EPS 0.90 3.00 9.67 15.70 11.30 4.20 28.80 -89.97%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 5.34 5.3775 5.3476 5.405 5.3619 5.30 5.22 1.51%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 285.79 149.34 550.84 388.74 252.55 117.07 576.81 -37.25%
EPS 0.90 3.00 9.67 15.70 11.30 4.24 28.79 -89.97%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 5.34 5.3775 5.3476 5.405 5.3619 5.354 5.2174 1.55%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.80 1.76 1.90 2.02 2.00 1.86 2.12 -
P/RPS 0.63 1.18 0.34 0.52 0.79 1.60 0.37 42.36%
P/EPS 196.51 59.01 19.64 12.89 17.62 44.29 7.36 784.46%
EY 0.51 1.69 5.09 7.76 5.67 2.26 13.58 -88.67%
DY 0.00 0.00 1.58 0.00 0.00 0.00 1.42 -
P/NAPS 0.34 0.33 0.36 0.37 0.37 0.35 0.41 -11.68%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 11/03/13 22/11/12 20/09/12 24/05/12 08/03/12 22/11/11 20/09/11 -
Price 1.80 1.91 1.81 1.90 2.00 1.90 1.90 -
P/RPS 0.63 1.28 0.33 0.49 0.79 1.64 0.33 53.59%
P/EPS 196.51 64.04 18.71 12.12 17.62 45.24 6.60 850.81%
EY 0.51 1.56 5.34 8.25 5.67 2.21 15.16 -89.47%
DY 0.00 0.00 1.66 0.00 0.00 0.00 1.58 -
P/NAPS 0.34 0.36 0.34 0.35 0.37 0.36 0.36 -3.72%

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