[KESM] YoY Cumulative Quarter Result on 30-Apr-2014 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 47.82%
YoY- 853.29%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 248,222 211,206 194,184 185,717 183,202 167,216 186,764 4.85%
PBT 35,025 26,868 14,286 10,452 9,068 11,483 18,881 10.83%
Tax -4,434 -4,230 -3,759 -3,064 -5,821 -2,934 -5,439 -3.34%
NP 30,591 22,638 10,527 7,388 3,247 8,549 13,442 14.67%
-
NP to SH 30,591 22,638 6,580 4,204 441 6,743 10,238 19.99%
-
Tax Rate 12.66% 15.74% 26.31% 29.31% 64.19% 25.55% 28.81% -
Total Cost 217,631 188,568 183,657 178,329 179,955 158,667 173,322 3.86%
-
Net Worth 317,821 280,497 252,963 238,782 229,878 232,493 222,396 6.12%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - 1,290 - - - - -
Div Payout % - - 19.61% - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 317,821 280,497 252,963 238,782 229,878 232,493 222,396 6.12%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,016 -0.00%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 12.32% 10.72% 5.42% 3.98% 1.77% 5.11% 7.20% -
ROE 9.63% 8.07% 2.60% 1.76% 0.19% 2.90% 4.60% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 577.07 491.01 451.44 431.75 425.91 388.74 434.17 4.85%
EPS 71.10 52.60 15.30 9.80 1.00 15.70 23.80 19.98%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 7.3887 6.521 5.8809 5.5512 5.3442 5.405 5.17 6.12%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 577.07 491.01 451.44 431.75 425.91 388.74 434.19 4.85%
EPS 71.10 52.60 15.30 9.80 1.00 15.70 23.80 19.98%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 7.3887 6.521 5.8809 5.5512 5.3442 5.405 5.1703 6.12%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 12.52 4.23 2.82 2.60 1.73 2.02 2.30 -
P/RPS 2.17 0.86 0.62 0.60 0.41 0.52 0.53 26.45%
P/EPS 17.60 8.04 18.43 26.60 168.74 12.89 9.66 10.50%
EY 5.68 12.44 5.42 3.76 0.59 7.76 10.35 -9.50%
DY 0.00 0.00 1.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.65 0.48 0.47 0.32 0.37 0.44 25.11%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 01/06/17 02/06/16 02/06/15 29/05/14 28/05/13 24/05/12 26/05/11 -
Price 13.64 4.07 3.67 2.53 1.80 1.90 2.27 -
P/RPS 2.36 0.83 0.81 0.59 0.42 0.49 0.52 28.64%
P/EPS 19.18 7.73 23.99 25.89 175.57 12.12 9.54 12.33%
EY 5.21 12.93 4.17 3.86 0.57 8.25 10.48 -10.98%
DY 0.00 0.00 0.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.62 0.62 0.46 0.34 0.35 0.44 27.01%

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