[KESM] YoY Quarter Result on 31-Jan-2013 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
11-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -169.29%
YoY- -129.08%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 70,259 62,096 61,824 58,694 58,277 63,652 55,888 3.88%
PBT 7,809 4,235 1,448 2,094 4,385 5,916 4,788 8.49%
Tax -810 -1,084 -106 -2,189 -816 -1,575 -1,612 -10.83%
NP 6,999 3,151 1,342 -95 3,569 4,341 3,176 14.06%
-
NP to SH 6,999 2,089 90 -889 3,057 3,313 2,602 17.92%
-
Tax Rate 10.37% 25.60% 7.32% 104.54% 18.61% 26.62% 33.67% -
Total Cost 63,260 58,945 60,482 58,789 54,708 59,311 52,712 3.08%
-
Net Worth 275,180 252,361 238,554 229,697 230,639 221,153 205,991 4.94%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 275,180 252,361 238,554 229,697 230,639 221,153 205,991 4.94%
NOSH 43,014 43,014 43,014 43,014 43,014 43,025 43,366 -0.13%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 9.96% 5.07% 2.17% -0.16% 6.12% 6.82% 5.68% -
ROE 2.54% 0.83% 0.04% -0.39% 1.33% 1.50% 1.26% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 163.34 144.36 143.73 136.45 135.48 147.94 128.87 4.02%
EPS 16.30 4.90 0.20 -2.10 7.10 7.70 6.00 18.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3974 5.8669 5.5459 5.34 5.3619 5.14 4.75 5.08%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 163.34 144.36 143.73 136.45 135.48 147.98 129.93 3.88%
EPS 16.30 4.90 0.20 -2.10 7.10 7.70 6.05 17.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3974 5.8669 5.5459 5.34 5.3619 5.1414 4.7889 4.94%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 4.85 2.42 2.05 1.80 2.00 2.36 1.95 -
P/RPS 2.97 1.68 1.43 1.32 1.48 1.60 1.51 11.92%
P/EPS 29.81 49.83 979.77 -87.09 28.14 30.65 32.50 -1.42%
EY 3.35 2.01 0.10 -1.15 3.55 3.26 3.08 1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.41 0.37 0.34 0.37 0.46 0.41 10.82%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 10/03/16 11/03/15 10/03/14 11/03/13 08/03/12 08/03/11 09/03/10 -
Price 4.16 2.68 2.62 1.80 2.00 2.21 1.97 -
P/RPS 2.55 1.86 1.82 1.32 1.48 1.49 1.53 8.88%
P/EPS 25.57 55.18 1,252.20 -87.09 28.14 28.70 32.83 -4.07%
EY 3.91 1.81 0.08 -1.15 3.55 3.48 3.05 4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.46 0.47 0.34 0.37 0.43 0.41 7.97%

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