[KESM] YoY Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
08-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 33.75%
YoY- -37.29%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 262,518 253,220 245,860 217,268 254,466 206,270 169,680 7.54%
PBT 20,268 13,358 11,990 15,560 29,082 15,306 11,788 9.44%
Tax -5,250 -3,556 -7,970 -3,990 -8,412 -4,372 -1,630 21.51%
NP 15,018 9,802 4,020 11,570 20,670 10,934 10,158 6.73%
-
NP to SH 9,696 5,688 788 9,764 15,570 9,036 9,396 0.52%
-
Tax Rate 25.90% 26.62% 66.47% 25.64% 28.93% 28.56% 13.83% -
Total Cost 247,500 243,418 241,840 205,698 233,796 195,336 159,522 7.59%
-
Net Worth 252,361 238,554 229,697 230,639 221,076 204,385 191,799 4.67%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 252,361 238,554 229,697 230,639 221,076 204,385 191,799 4.67%
NOSH 43,014 43,014 43,014 43,014 43,011 43,028 43,100 -0.03%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 5.72% 3.87% 1.64% 5.33% 8.12% 5.30% 5.99% -
ROE 3.84% 2.38% 0.34% 4.23% 7.04% 4.42% 4.90% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 610.30 588.69 571.57 505.10 591.63 479.38 393.68 7.57%
EPS 22.60 13.20 1.80 22.60 36.20 21.00 21.80 0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8669 5.5459 5.34 5.3619 5.14 4.75 4.45 4.71%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 610.30 588.69 571.57 505.10 591.58 479.54 394.47 7.54%
EPS 22.60 13.20 1.80 22.60 36.20 21.01 21.84 0.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8669 5.5459 5.34 5.3619 5.1396 4.7516 4.4589 4.67%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.42 2.05 1.80 2.00 2.36 1.95 1.89 -
P/RPS 0.40 0.35 0.31 0.40 0.40 0.41 0.48 -2.99%
P/EPS 10.74 15.50 98.26 8.81 6.52 9.29 8.67 3.63%
EY 9.31 6.45 1.02 11.35 15.34 10.77 11.53 -3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.34 0.37 0.46 0.41 0.42 -0.40%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 11/03/15 10/03/14 11/03/13 08/03/12 08/03/11 09/03/10 10/03/09 -
Price 2.68 2.62 1.80 2.00 2.21 1.97 1.95 -
P/RPS 0.44 0.45 0.31 0.40 0.37 0.41 0.50 -2.10%
P/EPS 11.89 19.81 98.26 8.81 6.10 9.38 8.94 4.86%
EY 8.41 5.05 1.02 11.35 16.38 10.66 11.18 -4.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.34 0.37 0.43 0.41 0.44 0.74%

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