[KESM] YoY Cumulative Quarter Result on 30-Apr-2012 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 38.12%
YoY- -34.14%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 194,184 185,717 183,202 167,216 186,764 161,410 122,250 8.01%
PBT 14,286 10,452 9,068 11,483 18,881 12,511 6,984 12.66%
Tax -3,759 -3,064 -5,821 -2,934 -5,439 -3,228 -1,457 17.10%
NP 10,527 7,388 3,247 8,549 13,442 9,283 5,527 11.33%
-
NP to SH 6,580 4,204 441 6,743 10,238 7,388 4,946 4.87%
-
Tax Rate 26.31% 29.31% 64.19% 25.55% 28.81% 25.80% 20.86% -
Total Cost 183,657 178,329 179,955 158,667 173,322 152,127 116,723 7.84%
-
Net Worth 252,963 238,782 229,878 232,493 222,396 206,176 191,818 4.71%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 1,290 - - - - 1,288 1,290 0.00%
Div Payout % 19.61% - - - - 17.44% 26.09% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 252,963 238,782 229,878 232,493 222,396 206,176 191,818 4.71%
NOSH 43,014 43,014 43,014 43,014 43,016 42,953 43,008 0.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 5.42% 3.98% 1.77% 5.11% 7.20% 5.75% 4.52% -
ROE 2.60% 1.76% 0.19% 2.90% 4.60% 3.58% 2.58% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 451.44 431.75 425.91 388.74 434.17 375.78 284.24 8.01%
EPS 15.30 9.80 1.00 15.70 23.80 17.20 11.50 4.87%
DPS 3.00 0.00 0.00 0.00 0.00 3.00 3.00 0.00%
NAPS 5.8809 5.5512 5.3442 5.405 5.17 4.80 4.46 4.71%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 451.44 431.75 425.91 388.74 434.19 375.25 284.21 8.01%
EPS 15.30 9.80 1.00 15.70 23.80 17.18 11.50 4.87%
DPS 3.00 0.00 0.00 0.00 0.00 3.00 3.00 0.00%
NAPS 5.8809 5.5512 5.3442 5.405 5.1703 4.7932 4.4594 4.71%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 2.82 2.60 1.73 2.02 2.30 2.33 1.90 -
P/RPS 0.62 0.60 0.41 0.52 0.53 0.62 0.67 -1.28%
P/EPS 18.43 26.60 168.74 12.89 9.66 13.55 16.52 1.83%
EY 5.42 3.76 0.59 7.76 10.35 7.38 6.05 -1.81%
DY 1.06 0.00 0.00 0.00 0.00 1.29 1.58 -6.43%
P/NAPS 0.48 0.47 0.32 0.37 0.44 0.49 0.43 1.84%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 02/06/15 29/05/14 28/05/13 24/05/12 26/05/11 10/06/10 27/05/09 -
Price 3.67 2.53 1.80 1.90 2.27 2.06 2.25 -
P/RPS 0.81 0.59 0.42 0.49 0.52 0.55 0.79 0.41%
P/EPS 23.99 25.89 175.57 12.12 9.54 11.98 19.57 3.45%
EY 4.17 3.86 0.57 8.25 10.48 8.35 5.11 -3.32%
DY 0.82 0.00 0.00 0.00 0.00 1.46 1.33 -7.74%
P/NAPS 0.62 0.46 0.34 0.35 0.44 0.43 0.50 3.64%

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