[KESM] YoY TTM Result on 30-Apr-2011 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- -2.78%
YoY- 19.65%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 250,120 252,926 228,565 251,820 208,475 168,442 208,912 3.04%
PBT 15,408 9,566 15,318 25,773 15,975 11,267 25,580 -8.09%
Tax -1,826 -7,485 -3,532 -7,594 -936 1,738 11,635 -
NP 13,582 2,081 11,786 18,179 15,039 13,005 37,215 -15.45%
-
NP to SH 8,332 -2,141 8,887 14,596 12,199 11,757 32,930 -20.46%
-
Tax Rate 11.85% 78.25% 23.06% 29.46% 5.86% -15.43% -45.48% -
Total Cost 236,538 250,845 216,779 233,641 193,436 155,437 171,697 5.48%
-
Net Worth 238,782 229,878 232,493 222,491 205,611 184,346 178,369 4.97%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 1,290 1,290 1,286 1,294 1,288 1,293 1,287 0.03%
Div Payout % 15.49% 0.00% 14.48% 8.87% 10.56% 11.00% 3.91% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 238,782 229,878 232,493 222,491 205,611 184,346 178,369 4.97%
NOSH 43,014 43,014 43,014 43,035 42,835 41,333 43,084 -0.02%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 5.43% 0.82% 5.16% 7.22% 7.21% 7.72% 17.81% -
ROE 3.49% -0.93% 3.82% 6.56% 5.93% 6.38% 18.46% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 581.48 588.00 531.37 585.15 486.68 407.52 484.89 3.07%
EPS 19.37 -4.98 20.66 33.92 28.48 28.44 76.43 -20.44%
DPS 3.00 3.00 3.00 3.00 3.00 3.13 3.00 0.00%
NAPS 5.5512 5.3442 5.405 5.17 4.80 4.46 4.14 5.00%
Adjusted Per Share Value based on latest NOSH - 43,035
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 581.48 588.00 531.37 585.43 484.66 391.59 485.68 3.04%
EPS 19.37 -4.98 20.66 33.93 28.36 27.33 76.56 -20.46%
DPS 3.00 3.00 3.00 3.01 3.00 3.01 2.99 0.05%
NAPS 5.5512 5.3442 5.405 5.1725 4.7801 4.2857 4.1467 4.97%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 2.60 1.73 2.02 2.30 2.33 1.90 2.81 -
P/RPS 0.45 0.29 0.38 0.39 0.48 0.47 0.58 -4.13%
P/EPS 13.42 -34.76 9.78 6.78 8.18 6.68 3.68 24.05%
EY 7.45 -2.88 10.23 14.75 12.22 14.97 27.20 -19.40%
DY 1.15 1.73 1.49 1.30 1.29 1.65 1.07 1.20%
P/NAPS 0.47 0.32 0.37 0.44 0.49 0.43 0.68 -5.96%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 29/05/14 28/05/13 24/05/12 26/05/11 10/06/10 27/05/09 20/05/08 -
Price 2.53 1.80 1.90 2.27 2.06 2.25 2.80 -
P/RPS 0.44 0.31 0.36 0.39 0.42 0.55 0.58 -4.49%
P/EPS 13.06 -36.16 9.20 6.69 7.23 7.91 3.66 23.60%
EY 7.66 -2.77 10.87 14.94 13.82 12.64 27.30 -19.08%
DY 1.19 1.67 1.58 1.32 1.46 1.39 1.07 1.78%
P/NAPS 0.46 0.34 0.35 0.44 0.43 0.50 0.68 -6.30%

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