[KESM] YoY Cumulative Quarter Result on 30-Apr-2011 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 31.51%
YoY- 38.58%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 185,717 183,202 167,216 186,764 161,410 122,250 151,312 3.47%
PBT 10,452 9,068 11,483 18,881 12,511 6,984 16,408 -7.23%
Tax -3,064 -5,821 -2,934 -5,439 -3,228 -1,457 11,490 -
NP 7,388 3,247 8,549 13,442 9,283 5,527 27,898 -19.85%
-
NP to SH 4,204 441 6,743 10,238 7,388 4,946 23,850 -25.11%
-
Tax Rate 29.31% 64.19% 25.55% 28.81% 25.80% 20.86% -70.03% -
Total Cost 178,329 179,955 158,667 173,322 152,127 116,723 123,414 6.32%
-
Net Worth 238,782 229,878 232,493 222,396 206,176 191,818 177,908 5.02%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - 1,288 1,290 1,289 -
Div Payout % - - - - 17.44% 26.09% 5.41% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 238,782 229,878 232,493 222,396 206,176 191,818 177,908 5.02%
NOSH 43,014 43,014 43,014 43,016 42,953 43,008 42,972 0.01%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 3.98% 1.77% 5.11% 7.20% 5.75% 4.52% 18.44% -
ROE 1.76% 0.19% 2.90% 4.60% 3.58% 2.58% 13.41% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 431.75 425.91 388.74 434.17 375.78 284.24 352.11 3.45%
EPS 9.80 1.00 15.70 23.80 17.20 11.50 55.50 -25.08%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 5.5512 5.3442 5.405 5.17 4.80 4.46 4.14 5.00%
Adjusted Per Share Value based on latest NOSH - 43,035
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 431.75 425.91 388.74 434.19 375.25 284.21 351.77 3.47%
EPS 9.80 1.00 15.70 23.80 17.18 11.50 55.45 -25.07%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 5.5512 5.3442 5.405 5.1703 4.7932 4.4594 4.136 5.02%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 2.60 1.73 2.02 2.30 2.33 1.90 2.81 -
P/RPS 0.60 0.41 0.52 0.53 0.62 0.67 0.80 -4.67%
P/EPS 26.60 168.74 12.89 9.66 13.55 16.52 5.06 31.84%
EY 3.76 0.59 7.76 10.35 7.38 6.05 19.75 -24.14%
DY 0.00 0.00 0.00 0.00 1.29 1.58 1.07 -
P/NAPS 0.47 0.32 0.37 0.44 0.49 0.43 0.68 -5.96%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 29/05/14 28/05/13 24/05/12 26/05/11 10/06/10 27/05/09 20/05/08 -
Price 2.53 1.80 1.90 2.27 2.06 2.25 2.80 -
P/RPS 0.59 0.42 0.49 0.52 0.55 0.79 0.80 -4.94%
P/EPS 25.89 175.57 12.12 9.54 11.98 19.57 5.05 31.29%
EY 3.86 0.57 8.25 10.48 8.35 5.11 19.82 -23.85%
DY 0.00 0.00 0.00 0.00 1.46 1.33 1.07 -
P/NAPS 0.46 0.34 0.35 0.44 0.43 0.50 0.68 -6.30%

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