[KESM] QoQ Cumulative Quarter Result on 31-Oct-2013 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -39.72%
YoY- 114.65%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 254,365 185,717 126,610 64,786 247,605 183,202 122,930 62.59%
PBT 19,804 10,452 6,679 5,231 14,024 9,068 5,995 122.29%
Tax -3,464 -3,064 -1,778 -1,672 -4,583 -5,821 -3,985 -8.94%
NP 16,340 7,388 4,901 3,559 9,441 3,247 2,010 305.85%
-
NP to SH 10,883 4,204 2,844 2,754 4,569 441 394 819.33%
-
Tax Rate 17.49% 29.31% 26.62% 31.96% 32.68% 64.19% 66.47% -
Total Cost 238,025 178,329 121,709 61,227 238,164 179,955 120,920 57.26%
-
Net Worth 245,457 238,782 238,554 239,078 235,426 229,878 229,697 4.53%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 1,290 - - - 1,290 - - -
Div Payout % 11.86% - - - 28.24% - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 245,457 238,782 238,554 239,078 235,426 229,878 229,697 4.53%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 6.42% 3.98% 3.87% 5.49% 3.81% 1.77% 1.64% -
ROE 4.43% 1.76% 1.19% 1.15% 1.94% 0.19% 0.17% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 591.35 431.75 294.34 150.61 575.63 425.91 285.79 62.59%
EPS 25.30 9.80 6.60 6.40 10.60 1.00 0.90 830.19%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 5.7064 5.5512 5.5459 5.5581 5.4732 5.3442 5.34 4.53%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 591.35 431.75 294.34 150.61 575.63 425.91 285.79 62.59%
EPS 25.30 9.80 6.60 6.40 10.60 1.00 0.90 830.19%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 5.7064 5.5512 5.5459 5.5581 5.4732 5.3442 5.34 4.53%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 3.02 2.60 2.05 1.90 1.81 1.73 1.80 -
P/RPS 0.51 0.60 0.70 1.26 0.31 0.41 0.63 -13.17%
P/EPS 11.94 26.60 31.01 29.68 17.04 168.74 196.51 -84.62%
EY 8.38 3.76 3.23 3.37 5.87 0.59 0.51 549.64%
DY 0.99 0.00 0.00 0.00 1.66 0.00 0.00 -
P/NAPS 0.53 0.47 0.37 0.34 0.33 0.32 0.34 34.55%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 18/09/14 29/05/14 10/03/14 25/11/13 19/09/13 28/05/13 11/03/13 -
Price 2.85 2.53 2.62 2.04 1.76 1.80 1.80 -
P/RPS 0.48 0.59 0.89 1.35 0.31 0.42 0.63 -16.62%
P/EPS 11.26 25.89 39.63 31.86 16.57 175.57 196.51 -85.21%
EY 8.88 3.86 2.52 3.14 6.04 0.57 0.51 575.30%
DY 1.05 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 0.50 0.46 0.47 0.37 0.32 0.34 0.34 29.40%

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