[KESM] YoY Annualized Quarter Result on 30-Apr-2008 [#3]

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	CAGR
Annualized Quarter Result
Revenue	249,018	215,213	163,000	201,749	202,748	149,280	140,028	8.56%
YoY %	15.71%	32.03%	-19.21%	-0.49%	35.82%	6.61%	-	-
Horiz. %	177.83%	153.69%	116.41%	144.08%	144.79%	106.61%	100.00%	-
PBT	25,174	16,681	9,312	21,877	23,228	18,948	17,010	5.75%
YoY %	50.91%	79.13%	-57.43%	-5.82%	22.59%	11.39%	-	-
Horiz. %	148.00%	98.07%	54.74%	128.61%	136.55%	111.39%	100.00%	-
Tax	-7,252	-4,304	-1,942	15,320	-5,245	-4,534	-5,525	3.96%
YoY %	-68.49%	-121.63%	-112.68%	392.09%	-15.68%	17.94%	-	-
Horiz. %	131.26%	77.90%	35.15%	-277.29%	94.93%	82.06%	100.00%	-
NP	17,922	12,377	7,369	37,197	17,982	14,413	11,485	6.56%
YoY %	44.80%	67.96%	-80.19%	106.86%	24.76%	25.49%	-	-
Horiz. %	156.05%	107.77%	64.16%	323.87%	156.57%	125.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,650	9,850	6,594	31,800	15,306	13,370	11,485	2.49%
YoY %	38.58%	49.38%	-79.26%	107.76%	14.48%	16.41%	-	-
Horiz. %	118.85%	85.76%	57.41%	276.88%	133.27%	116.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.81%	25.80%	20.85%	-70.03%	22.58%	23.93%	32.48%	-
YoY %	11.67%	23.74%	129.77%	-410.14%	-5.64%	-26.32%	-	-
Horiz. %	88.70%	79.43%	64.19%	-215.61%	69.52%	73.68%	100.00%	-
Total Cost	231,096	202,836	155,630	164,552	184,765	134,866	128,542	8.73%
YoY %	13.93%	30.33%	-5.42%	-10.94%	37.00%	4.92%	-	-
Horiz. %	179.78%	157.80%	121.07%	128.01%	143.74%	104.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	222,396	206,176	191,818	177,908	143,846	129,976	98,568	12.32%
YoY %	7.87%	7.49%	7.82%	23.68%	10.67%	31.86%	-	-
Horiz. %	225.63%	209.17%	194.60%	180.49%	145.94%	131.86%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	CAGR
Dividend
Div	-	1,718	1,720	1,718	1,717	1,004	-	-
YoY %	-	-0.12%	0.12%	0.06%	71.02%	0.00%	-	-
Horiz. %	-	171.12%	171.31%	171.12%	171.02%	100.00%	-	-
Div Payout %	-	17.44%	26.09%	5.41%	11.22%	7.51%	-	-
YoY %	-	-33.15%	382.26%	-51.78%	49.40%	0.00%	-	-
Horiz. %	-	232.22%	347.40%	72.04%	149.40%	100.00%	-	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	CAGR
Equity
Net Worth	222,396	206,176	191,818	177,908	143,846	129,976	98,568	12.32%
YoY %	7.87%	7.49%	7.82%	23.68%	10.67%	31.86%	-	-
Horiz. %	225.63%	209.17%	194.60%	180.49%	145.94%	131.86%	100.00%	-
NOSH	43,016	42,953	43,008	42,972	42,939	43,038	42,855	0.05%
YoY %	0.15%	-0.13%	0.08%	0.08%	-0.23%	0.43%	-	-
Horiz. %	100.38%	100.23%	100.36%	100.27%	100.20%	100.43%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	CAGR
Ratio Analysis
NP Margin	7.20%	5.75%	4.52%	18.44%	8.87%	9.66%	8.20%	-
YoY %	25.22%	27.21%	-75.49%	107.89%	-8.18%	17.80%	-	-
Horiz. %	87.80%	70.12%	55.12%	224.88%	108.17%	117.80%	100.00%	-
ROE	6.14%	4.78%	3.44%	17.87%	10.64%	10.29%	11.65%	-
YoY %	28.45%	38.95%	-80.75%	67.95%	3.40%	-11.67%	-	-
Horiz. %	52.70%	41.03%	29.53%	153.39%	91.33%	88.33%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	CAGR
Per Share
RPS	578.89	501.04	378.99	469.48	472.17	346.85	326.74	8.51%
YoY %	15.54%	32.20%	-19.27%	-0.57%	36.13%	6.15%	-	-
Horiz. %	177.17%	153.35%	115.99%	143.69%	144.51%	106.15%	100.00%	-
EPS	31.73	22.93	15.33	74.00	35.60	31.07	26.80	2.44%
YoY %	38.38%	49.58%	-79.28%	107.87%	14.58%	15.93%	-	-
Horiz. %	118.40%	85.56%	57.20%	276.12%	132.84%	115.93%	100.00%	-
DPS	0.00	4.00	4.00	4.00	4.00	2.33	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	71.67%	0.00%	-	-
Horiz. %	0.00%	171.67%	171.67%	171.67%	171.67%	100.00%	-	-
NAPS	5.17	4.80	4.46	4.14	3.35	3.02	2.30	12.26%
YoY %	7.71%	7.62%	7.73%	23.58%	10.93%	31.30%	-	-
Horiz. %	224.78%	208.70%	193.91%	180.00%	145.65%	131.30%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 43,084
RPS	578.92	500.33	378.94	469.03	471.35	347.05	325.54	8.56%
YoY %	15.71%	32.03%	-19.21%	-0.49%	35.82%	6.61%	-	-
Horiz. %	177.83%	153.69%	116.40%	144.08%	144.79%	106.61%	100.00%	-
EPS	31.74	22.90	15.33	73.93	35.58	31.08	26.70	2.49%
YoY %	38.60%	49.38%	-79.26%	107.79%	14.48%	16.40%	-	-
Horiz. %	118.88%	85.77%	57.42%	276.89%	133.26%	116.40%	100.00%	-
DPS	0.00	3.99	4.00	4.00	3.99	2.33	0.00	-
YoY %	0.00%	-0.25%	0.00%	0.25%	71.24%	0.00%	-	-
Horiz. %	0.00%	171.24%	171.67%	171.67%	171.24%	100.00%	-	-
NAPS	5.1703	4.7932	4.4594	4.136	3.3442	3.0217	2.2915	12.32%
YoY %	7.87%	7.49%	7.82%	23.68%	10.67%	31.87%	-	-
Horiz. %	225.63%	209.17%	194.61%	180.49%	145.94%	131.87%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	30/04/04	-
Price	2.30	2.33	1.90	2.81	1.88	1.90	3.00	-
P/RPS	0.40	0.47	0.50	0.60	0.40	0.55	0.92	-11.21%
YoY %	-14.89%	-6.00%	-16.67%	50.00%	-27.27%	-40.22%	-	-
Horiz. %	43.48%	51.09%	54.35%	65.22%	43.48%	59.78%	100.00%	-
P/EPS	7.25	10.16	12.39	3.80	5.27	6.12	11.19	-6.00%
YoY %	-28.64%	-18.00%	226.05%	-27.89%	-13.89%	-45.31%	-	-
Horiz. %	64.79%	90.80%	110.72%	33.96%	47.10%	54.69%	100.00%	-
EY	13.80	9.84	8.07	26.33	18.96	16.35	8.93	6.41%
YoY %	40.24%	21.93%	-69.35%	38.87%	15.96%	83.09%	-	-
Horiz. %	154.54%	110.19%	90.37%	294.85%	212.32%	183.09%	100.00%	-
DY	0.00	1.72	2.11	1.42	2.13	1.23	0.00	-
YoY %	0.00%	-18.48%	48.59%	-33.33%	73.17%	0.00%	-	-
Horiz. %	0.00%	139.84%	171.54%	115.45%	173.17%	100.00%	-	-
P/NAPS	0.44	0.49	0.43	0.68	0.56	0.63	1.30	-14.33%
YoY %	-10.20%	13.95%	-36.76%	21.43%	-11.11%	-51.54%	-	-
Horiz. %	33.85%	37.69%	33.08%	52.31%	43.08%	48.46%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	10/06/10	27/05/09	20/05/08	22/05/07	25/05/06	21/05/04	-
Price	2.27	2.06	2.25	2.80	1.80	2.00	2.95	-
P/RPS	0.39	0.41	0.59	0.60	0.38	0.58	0.90	-11.25%
YoY %	-4.88%	-30.51%	-1.67%	57.89%	-34.48%	-35.56%	-	-
Horiz. %	43.33%	45.56%	65.56%	66.67%	42.22%	64.44%	100.00%	-
P/EPS	7.15	8.98	14.67	3.78	5.05	6.44	11.01	-5.97%
YoY %	-20.38%	-38.79%	288.10%	-25.15%	-21.58%	-41.51%	-	-
Horiz. %	64.94%	81.56%	133.24%	34.33%	45.87%	58.49%	100.00%	-
EY	13.98	11.13	6.81	26.43	19.80	15.53	9.08	6.35%
YoY %	25.61%	63.44%	-74.23%	33.48%	27.50%	71.04%	-	-
Horiz. %	153.96%	122.58%	75.00%	291.08%	218.06%	171.04%	100.00%	-
DY	0.00	1.94	1.78	1.43	2.22	1.17	0.00	-
YoY %	0.00%	8.99%	24.48%	-35.59%	89.74%	0.00%	-	-
Horiz. %	0.00%	165.81%	152.14%	122.22%	189.74%	100.00%	-	-
P/NAPS	0.44	0.43	0.50	0.68	0.54	0.66	1.28	-14.14%
YoY %	2.33%	-14.00%	-26.47%	25.93%	-18.18%	-48.44%	-	-
Horiz. %	34.38%	33.59%	39.06%	53.12%	42.19%	51.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos