[KESM] YoY TTM Result on 30-Apr-2013 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -554.74%
YoY- -124.09%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 280,144 262,832 250,120 252,926 228,565 251,820 208,475 5.04%
PBT 36,621 23,638 15,408 9,566 15,318 25,773 15,975 14.81%
Tax -3,532 -4,159 -1,826 -7,485 -3,532 -7,594 -936 24.74%
NP 33,089 19,479 13,582 2,081 11,786 18,179 15,039 14.03%
-
NP to SH 33,089 13,259 8,332 -2,141 8,887 14,596 12,199 18.07%
-
Tax Rate 9.64% 17.59% 11.85% 78.25% 23.06% 29.46% 5.86% -
Total Cost 247,055 243,353 236,538 250,845 216,779 233,641 193,436 4.15%
-
Net Worth 280,497 252,963 238,782 229,878 232,493 222,491 205,611 5.30%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 1,290 2,580 1,290 1,290 1,286 1,294 1,288 0.02%
Div Payout % 3.90% 19.47% 15.49% 0.00% 14.48% 8.87% 10.56% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 280,497 252,963 238,782 229,878 232,493 222,491 205,611 5.30%
NOSH 43,014 43,014 43,014 43,014 43,014 43,035 42,835 0.06%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 11.81% 7.41% 5.43% 0.82% 5.16% 7.22% 7.21% -
ROE 11.80% 5.24% 3.49% -0.93% 3.82% 6.56% 5.93% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 651.28 611.03 581.48 588.00 531.37 585.15 486.68 4.97%
EPS 76.93 30.82 19.37 -4.98 20.66 33.92 28.48 17.99%
DPS 3.00 6.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 6.521 5.8809 5.5512 5.3442 5.405 5.17 4.80 5.23%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 651.28 611.03 581.48 588.00 531.37 585.43 484.66 5.04%
EPS 76.93 30.82 19.37 -4.98 20.66 33.93 28.36 18.07%
DPS 3.00 6.00 3.00 3.00 3.00 3.01 3.00 0.00%
NAPS 6.521 5.8809 5.5512 5.3442 5.405 5.1725 4.7801 5.30%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 4.23 2.82 2.60 1.73 2.02 2.30 2.33 -
P/RPS 0.65 0.46 0.45 0.29 0.38 0.39 0.48 5.17%
P/EPS 5.50 9.15 13.42 -34.76 9.78 6.78 8.18 -6.39%
EY 18.19 10.93 7.45 -2.88 10.23 14.75 12.22 6.84%
DY 0.71 2.13 1.15 1.73 1.49 1.30 1.29 -9.46%
P/NAPS 0.65 0.48 0.47 0.32 0.37 0.44 0.49 4.81%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 02/06/16 02/06/15 29/05/14 28/05/13 24/05/12 26/05/11 10/06/10 -
Price 4.07 3.67 2.53 1.80 1.90 2.27 2.06 -
P/RPS 0.62 0.60 0.44 0.31 0.36 0.39 0.42 6.70%
P/EPS 5.29 11.91 13.06 -36.16 9.20 6.69 7.23 -5.06%
EY 18.90 8.40 7.66 -2.77 10.87 14.94 13.82 5.35%
DY 0.74 1.63 1.19 1.67 1.58 1.32 1.46 -10.69%
P/NAPS 0.62 0.62 0.46 0.34 0.35 0.44 0.43 6.28%

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