[KESM] YoY Quarter Result on 31-Oct-2008 [#1]

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Quarter Result
Revenue	50,357	63,581	47,247	45,532	54,001	48,044	33,660	6.94%
YoY %	-20.80%	34.57%	3.77%	-15.68%	12.40%	42.73%	-	-
Horiz. %	149.60%	188.89%	140.37%	135.27%	160.43%	142.73%	100.00%	-
PBT	3,395	8,625	2,865	4,967	7,584	5,588	3,956	-2.51%
YoY %	-60.64%	201.05%	-42.32%	-34.51%	35.72%	41.25%	-	-
Horiz. %	85.82%	218.02%	72.42%	125.56%	191.71%	141.25%	100.00%	-
Tax	-1,179	-2,631	-574	-702	-1,506	-1,508	-1,055	1.86%
YoY %	55.19%	-358.36%	18.23%	53.39%	0.13%	-42.94%	-	-
Horiz. %	111.75%	249.38%	54.41%	66.54%	142.75%	142.94%	100.00%	-
NP	2,216	5,994	2,291	4,265	6,078	4,080	2,901	-4.38%
YoY %	-63.03%	161.63%	-46.28%	-29.83%	48.97%	40.64%	-	-
Horiz. %	76.39%	206.62%	78.97%	147.02%	209.51%	140.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,825	4,472	1,916	4,020	5,429	3,562	2,796	-6.86%
YoY %	-59.19%	133.40%	-52.34%	-25.95%	52.41%	27.40%	-	-
Horiz. %	65.27%	159.94%	68.53%	143.78%	194.17%	127.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.73%	30.50%	20.03%	14.13%	19.86%	26.99%	26.67%	-
YoY %	13.87%	52.27%	41.76%	-28.85%	-26.42%	1.20%	-	-
Horiz. %	130.22%	114.36%	75.10%	52.98%	74.47%	101.20%	100.00%	-
Total Cost	48,141	57,587	44,956	41,267	47,923	43,964	30,759	7.74%
YoY %	-16.40%	28.10%	8.94%	-13.89%	9.01%	42.93%	-	-
Horiz. %	156.51%	187.22%	146.16%	134.16%	155.80%	142.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	230,297	218,870	200,967	190,736	158,992	137,330	123,454	10.94%
YoY %	5.22%	8.91%	5.36%	19.97%	15.77%	11.24%	-	-
Horiz. %	186.54%	177.29%	162.79%	154.50%	128.79%	111.24%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Equity
Net Worth	230,297	218,870	200,967	190,736	158,992	137,330	123,454	10.94%
YoY %	5.22%	8.91%	5.36%	19.97%	15.77%	11.24%	-	-
Horiz. %	186.54%	177.29%	162.79%	154.50%	128.79%	111.24%	100.00%	-
NOSH	43,452	43,000	42,577	42,765	43,087	42,915	43,015	0.16%
YoY %	1.05%	0.99%	-0.44%	-0.75%	0.40%	-0.23%	-	-
Horiz. %	101.02%	99.97%	98.98%	99.42%	100.17%	99.77%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Ratio Analysis
NP Margin	4.40%	9.43%	4.85%	9.37%	11.26%	8.49%	8.62%	-
YoY %	-53.34%	94.43%	-48.24%	-16.79%	32.63%	-1.51%	-	-
Horiz. %	51.04%	109.40%	56.26%	108.70%	130.63%	98.49%	100.00%	-
ROE	0.79%	2.04%	0.95%	2.11%	3.41%	2.59%	2.26%	-
YoY %	-61.27%	114.74%	-54.98%	-38.12%	31.66%	14.60%	-	-
Horiz. %	34.96%	90.27%	42.04%	93.36%	150.88%	114.60%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Per Share
RPS	115.89	147.86	110.97	106.47	125.33	111.95	78.25	6.76%
YoY %	-21.62%	33.24%	4.23%	-15.05%	11.95%	43.07%	-	-
Horiz. %	148.10%	188.96%	141.81%	136.06%	160.17%	143.07%	100.00%	-
EPS	4.20	10.40	4.50	9.40	12.60	8.30	6.50	-7.01%
YoY %	-59.62%	131.11%	-52.13%	-25.40%	51.81%	27.69%	-	-
Horiz. %	64.62%	160.00%	69.23%	144.62%	193.85%	127.69%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	5.30	5.09	4.72	4.46	3.69	3.20	2.87	10.75%
YoY %	4.13%	7.84%	5.83%	20.87%	15.31%	11.50%	-	-
Horiz. %	184.67%	177.35%	164.46%	155.40%	128.57%	111.50%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 42,765
RPS	117.07	147.81	109.84	105.85	125.54	111.69	78.25	6.94%
YoY %	-20.80%	34.57%	3.77%	-15.68%	12.40%	42.73%	-	-
Horiz. %	149.61%	188.89%	140.37%	135.27%	160.43%	142.73%	100.00%	-
EPS	4.24	10.40	4.45	9.35	12.62	8.28	6.50	-6.87%
YoY %	-59.23%	133.71%	-52.41%	-25.91%	52.42%	27.38%	-	-
Horiz. %	65.23%	160.00%	68.46%	143.85%	194.15%	127.38%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	5.354	5.0883	4.6721	4.4342	3.6962	3.1926	2.8701	10.94%
YoY %	5.22%	8.91%	5.37%	19.97%	15.77%	11.24%	-	-
Horiz. %	186.54%	177.29%	162.79%	154.50%	128.78%	111.24%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/11	29/10/10	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	-
Price	1.86	2.10	1.85	2.00	2.31	1.70	1.95	-
P/RPS	1.60	1.42	1.67	1.88	1.84	1.52	2.49	-7.10%
YoY %	12.68%	-14.97%	-11.17%	2.17%	21.05%	-38.96%	-	-
Horiz. %	64.26%	57.03%	67.07%	75.50%	73.90%	61.04%	100.00%	-
P/EPS	44.29	20.19	41.11	21.28	18.33	20.48	30.00	6.70%
YoY %	119.37%	-50.89%	93.19%	16.09%	-10.50%	-31.73%	-	-
Horiz. %	147.63%	67.30%	137.03%	70.93%	61.10%	68.27%	100.00%	-
EY	2.26	4.95	2.43	4.70	5.45	4.88	3.33	-6.25%
YoY %	-54.34%	103.70%	-48.30%	-13.76%	11.68%	46.55%	-	-
Horiz. %	67.87%	148.65%	72.97%	141.14%	163.66%	146.55%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.35	0.41	0.39	0.45	0.63	0.53	0.68	-10.47%
YoY %	-14.63%	5.13%	-13.33%	-28.57%	18.87%	-22.06%	-	-
Horiz. %	51.47%	60.29%	57.35%	66.18%	92.65%	77.94%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	22/11/11	18/11/10	24/11/09	25/11/08	19/11/07	23/11/06	21/11/05	-
Price	1.90	2.15	1.94	1.95	2.40	1.75	1.95	-
P/RPS	1.64	1.45	1.75	1.83	1.91	1.56	2.49	-6.72%
YoY %	13.10%	-17.14%	-4.37%	-4.19%	22.44%	-37.35%	-	-
Horiz. %	65.86%	58.23%	70.28%	73.49%	76.71%	62.65%	100.00%	-
P/EPS	45.24	20.67	43.11	20.74	19.05	21.08	30.00	7.08%
YoY %	118.87%	-52.05%	107.86%	8.87%	-9.63%	-29.73%	-	-
Horiz. %	150.80%	68.90%	143.70%	69.13%	63.50%	70.27%	100.00%	-
EY	2.21	4.84	2.32	4.82	5.25	4.74	3.33	-6.60%
YoY %	-54.34%	108.62%	-51.87%	-8.19%	10.76%	42.34%	-	-
Horiz. %	66.37%	145.35%	69.67%	144.74%	157.66%	142.34%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.42	0.41	0.44	0.65	0.55	0.68	-10.05%
YoY %	-14.29%	2.44%	-6.82%	-32.31%	18.18%	-19.12%	-	-
Horiz. %	52.94%	61.76%	60.29%	64.71%	95.59%	80.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos