[KESM] YoY 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
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 281,608 258,912 247,622 244,269 222,954 249,018 215,213 4.57%
PBT 35,824 19,048 13,936 12,090 15,310 25,174 16,681 13.57%
Tax -5,640 -5,012 -4,085 -7,761 -3,912 -7,252 -4,304 4.60%
NP 30,184 14,036 9,850 4,329 11,398 17,922 12,377 16.00%
-
NP to SH 30,184 8,773 5,605 588 8,990 13,650 9,850 20.49%
-
Tax Rate 15.74% 26.31% 29.31% 64.19% 25.55% 28.81% 25.80% -
Total Cost 251,424 244,876 237,772 239,940 211,556 231,096 202,836 3.64%
-
Net Worth 280,497 252,963 238,782 229,878 232,493 222,396 206,176 5.25%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - 1,720 - - - - 1,718 -
Div Payout % - 19.61% - - - - 17.44% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 280,497 252,963 238,782 229,878 232,493 222,396 206,176 5.25%
NOSH 43,014 43,014 43,014 43,014 43,014 43,016 42,953 0.02%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 10.72% 5.42% 3.98% 1.77% 5.11% 7.20% 5.75% -
ROE 10.76% 3.47% 2.35% 0.26% 3.87% 6.14% 4.78% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 654.68 601.92 575.67 567.88 518.32 578.89 501.04 4.55%
EPS 70.13 20.40 13.07 1.33 20.93 31.73 22.93 20.45%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 6.521 5.8809 5.5512 5.3442 5.405 5.17 4.80 5.23%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 654.68 601.92 575.67 567.88 518.32 578.92 500.33 4.57%
EPS 70.13 20.40 13.07 1.33 20.93 31.74 22.90 20.48%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 3.99 -
NAPS 6.521 5.8809 5.5512 5.3442 5.405 5.1703 4.7932 5.25%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 4.23 2.82 2.60 1.73 2.02 2.30 2.33 -
P/RPS 0.65 0.47 0.45 0.30 0.39 0.40 0.47 5.54%
P/EPS 6.03 13.83 19.95 126.56 9.66 7.25 10.16 -8.32%
EY 16.59 7.23 5.01 0.79 10.35 13.80 9.84 9.08%
DY 0.00 1.42 0.00 0.00 0.00 0.00 1.72 -
P/NAPS 0.65 0.48 0.47 0.32 0.37 0.44 0.49 4.81%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 02/06/16 02/06/15 29/05/14 28/05/13 24/05/12 26/05/11 10/06/10 -
Price 4.07 3.67 2.53 1.80 1.90 2.27 2.06 -
P/RPS 0.62 0.61 0.44 0.32 0.37 0.39 0.41 7.12%
P/EPS 5.80 17.99 19.41 131.68 9.09 7.15 8.98 -7.02%
EY 17.24 5.56 5.15 0.76 11.00 13.98 11.13 7.55%
DY 0.00 1.09 0.00 0.00 0.00 0.00 1.94 -
P/NAPS 0.62 0.62 0.46 0.34 0.35 0.44 0.43 6.28%

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