[KESM] YoY TTM Result on 30-Apr-2012 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- -6.25%
YoY- -39.11%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 262,832 250,120 252,926 228,565 251,820 208,475 168,442 7.69%
PBT 23,638 15,408 9,566 15,318 25,773 15,975 11,267 13.13%
Tax -4,159 -1,826 -7,485 -3,532 -7,594 -936 1,738 -
NP 19,479 13,582 2,081 11,786 18,179 15,039 13,005 6.96%
-
NP to SH 13,259 8,332 -2,141 8,887 14,596 12,199 11,757 2.02%
-
Tax Rate 17.59% 11.85% 78.25% 23.06% 29.46% 5.86% -15.43% -
Total Cost 243,353 236,538 250,845 216,779 233,641 193,436 155,437 7.75%
-
Net Worth 252,963 238,782 229,878 232,493 222,491 205,611 184,346 5.41%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 2,580 1,290 1,290 1,286 1,294 1,288 1,293 12.19%
Div Payout % 19.47% 15.49% 0.00% 14.48% 8.87% 10.56% 11.00% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 252,963 238,782 229,878 232,493 222,491 205,611 184,346 5.41%
NOSH 43,014 43,014 43,014 43,014 43,035 42,835 41,333 0.66%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 7.41% 5.43% 0.82% 5.16% 7.22% 7.21% 7.72% -
ROE 5.24% 3.49% -0.93% 3.82% 6.56% 5.93% 6.38% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 611.03 581.48 588.00 531.37 585.15 486.68 407.52 6.98%
EPS 30.82 19.37 -4.98 20.66 33.92 28.48 28.44 1.34%
DPS 6.00 3.00 3.00 3.00 3.00 3.00 3.13 11.44%
NAPS 5.8809 5.5512 5.3442 5.405 5.17 4.80 4.46 4.71%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 611.03 581.48 588.00 531.37 585.43 484.66 391.59 7.69%
EPS 30.82 19.37 -4.98 20.66 33.93 28.36 27.33 2.02%
DPS 6.00 3.00 3.00 3.00 3.01 3.00 3.01 12.17%
NAPS 5.8809 5.5512 5.3442 5.405 5.1725 4.7801 4.2857 5.41%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 2.82 2.60 1.73 2.02 2.30 2.33 1.90 -
P/RPS 0.46 0.45 0.29 0.38 0.39 0.48 0.47 -0.35%
P/EPS 9.15 13.42 -34.76 9.78 6.78 8.18 6.68 5.38%
EY 10.93 7.45 -2.88 10.23 14.75 12.22 14.97 -5.10%
DY 2.13 1.15 1.73 1.49 1.30 1.29 1.65 4.34%
P/NAPS 0.48 0.47 0.32 0.37 0.44 0.49 0.43 1.84%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 02/06/15 29/05/14 28/05/13 24/05/12 26/05/11 10/06/10 27/05/09 -
Price 3.67 2.53 1.80 1.90 2.27 2.06 2.25 -
P/RPS 0.60 0.44 0.31 0.36 0.39 0.42 0.55 1.46%
P/EPS 11.91 13.06 -36.16 9.20 6.69 7.23 7.91 7.05%
EY 8.40 7.66 -2.77 10.87 14.94 13.82 12.64 -6.58%
DY 1.63 1.19 1.67 1.58 1.32 1.46 1.39 2.68%
P/NAPS 0.62 0.46 0.34 0.35 0.44 0.43 0.50 3.64%

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