[KESM] YoY Annualized 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- 141.1%
YoY- 114.65%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 320,448 280,716 276,652 259,144 256,944 201,428 254,324 3.92%
PBT 44,688 39,356 23,596 20,924 15,604 13,580 34,500 4.40%
Tax -4,640 -7,092 -6,164 -6,688 -7,184 -4,716 -10,524 -12.74%
NP 40,048 32,264 17,432 14,236 8,420 8,864 23,976 8.91%
-
NP to SH 40,048 32,264 11,036 11,016 5,132 7,300 17,888 14.36%
-
Tax Rate 10.38% 18.02% 26.12% 31.96% 46.04% 34.73% 30.50% -
Total Cost 280,400 248,452 259,220 244,908 248,524 192,564 230,348 3.32%
-
Net Worth 298,013 272,978 248,791 239,078 231,310 230,297 218,870 5.27%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 298,013 272,978 248,791 239,078 231,310 230,297 218,870 5.27%
NOSH 43,014 43,014 43,014 43,014 43,014 43,452 43,000 0.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 12.50% 11.49% 6.30% 5.49% 3.28% 4.40% 9.43% -
ROE 13.44% 11.82% 4.44% 4.61% 2.22% 3.17% 8.17% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 744.98 652.61 643.16 602.46 597.34 463.56 591.45 3.91%
EPS 93.20 75.20 25.60 25.60 12.00 16.80 41.60 14.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9282 6.3462 5.7839 5.5581 5.3775 5.30 5.09 5.26%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 744.98 652.61 643.16 602.46 597.34 468.28 591.25 3.92%
EPS 93.20 75.20 25.60 25.60 12.00 16.97 41.59 14.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9282 6.3462 5.7839 5.5581 5.3775 5.354 5.0883 5.27%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 9.38 5.05 2.72 1.90 1.76 1.86 2.10 -
P/RPS 1.26 0.77 0.42 0.32 0.29 0.40 0.36 23.19%
P/EPS 10.07 6.73 10.60 7.42 14.75 11.07 5.05 12.17%
EY 9.93 14.85 9.43 13.48 6.78 9.03 19.81 -10.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.80 0.47 0.34 0.33 0.35 0.41 21.94%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 24/11/16 24/11/15 24/11/14 25/11/13 22/11/12 22/11/11 18/11/10 -
Price 9.62 5.01 2.70 2.04 1.91 1.90 2.15 -
P/RPS 1.29 0.77 0.42 0.34 0.32 0.41 0.36 23.67%
P/EPS 10.33 6.68 10.52 7.97 16.01 11.31 5.17 12.21%
EY 9.68 14.97 9.50 12.55 6.25 8.84 19.35 -10.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.79 0.47 0.37 0.36 0.36 0.42 22.05%

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