[KESM] QoQ 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- -39.12%
YoY- -24.13%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 58,694 64,236 69,724 58,582 58,277 50,357 61,349 -2.89%
PBT 2,094 3,901 498 3,703 4,385 3,395 3,835 -33.07%
Tax -2,189 -1,796 -1,664 -939 -816 -1,179 -598 136.58%
NP -95 2,105 -1,166 2,764 3,569 2,216 3,237 -
-
NP to SH -889 1,283 -2,582 1,861 3,057 1,825 2,144 -
-
Tax Rate 104.54% 46.04% 334.14% 25.36% 18.61% 34.73% 15.59% -
Total Cost 58,789 62,131 70,890 55,818 54,708 48,141 58,112 0.77%
-
Net Worth 229,697 231,310 230,024 232,493 230,639 230,297 223,833 1.73%
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 - - - 1,286 -
Div Payout % - - 0.00% - - - 60.00% -
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 229,697 231,310 230,024 232,493 230,639 230,297 223,833 1.73%
NOSH 43,014 43,014 43,014 43,014 43,014 43,452 42,880 0.20%
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 -0.16% 3.28% -1.67% 4.72% 6.12% 4.40% 5.28% -
ROE -0.39% 0.55% -1.12% 0.80% 1.33% 0.79% 0.96% -
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 136.45 149.34 162.09 136.19 135.48 115.89 143.07 -3.09%
EPS -2.10 3.00 -6.00 4.30 7.10 4.20 5.00 -
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 136.45 149.34 162.09 136.19 135.48 117.07 142.62 -2.89%
EPS -2.10 3.00 -6.00 4.30 7.10 4.24 4.98 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.99 -
NAPS 5.34 5.3775 5.3476 5.405 5.3619 5.354 5.2037 1.73%
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 1.32 1.18 1.17 1.48 1.48 1.60 1.48 -7.31%
P/EPS -87.09 59.01 -31.65 46.69 28.14 44.29 42.40 -
EY -1.15 1.69 -3.16 2.14 3.55 2.26 2.36 -
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 1.32 1.28 1.12 1.40 1.48 1.64 1.33 -0.49%
P/EPS -87.09 64.04 -30.15 43.92 28.14 45.24 38.00 -
EY -1.15 1.56 -3.32 2.28 3.55 2.21 2.63 -
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