[KESM] YoY Cumulative 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- 167.51%
YoY- -37.29%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 131,259 126,610 122,930 108,634 127,233 103,135 84,840 7.54%
PBT 10,134 6,679 5,995 7,780 14,541 7,653 5,894 9.44%
Tax -2,625 -1,778 -3,985 -1,995 -4,206 -2,186 -815 21.51%
NP 7,509 4,901 2,010 5,785 10,335 5,467 5,079 6.73%
-
NP to SH 4,848 2,844 394 4,882 7,785 4,518 4,698 0.52%
-
Tax Rate 25.90% 26.62% 66.47% 25.64% 28.93% 28.56% 13.83% -
Total Cost 123,750 121,709 120,920 102,849 116,898 97,668 79,761 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 1.92% 1.19% 0.17% 2.12% 3.52% 2.21% 2.45% -
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 305.15 294.34 285.79 252.55 295.81 239.69 196.84 7.57%
EPS 11.30 6.60 0.90 11.30 18.10 10.50 10.90 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 305.15 294.34 285.79 252.55 295.79 239.77 197.24 7.54%
EPS 11.30 6.60 0.90 11.30 18.10 10.50 10.92 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 0.79 0.70 0.63 0.79 0.80 0.81 0.96 -3.19%
P/EPS 21.47 31.01 196.51 17.62 13.04 18.57 17.34 3.62%
EY 4.66 3.23 0.51 5.67 7.67 5.38 5.77 -3.49%
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 0.88 0.89 0.63 0.79 0.75 0.82 0.99 -1.94%
P/EPS 23.78 39.63 196.51 17.62 12.21 18.76 17.89 4.85%
EY 4.21 2.52 0.51 5.67 8.19 5.33 5.59 -4.61%
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