[KESM] YoY TTM Result on 31-Jan-2012 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
08-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -2.63%
YoY- -36.86%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 259,014 251,285 251,236 229,514 250,564 187,610 181,019 6.15%
PBT 23,259 14,708 10,196 15,955 26,291 12,207 15,020 7.55%
Tax -4,311 -2,376 -6,588 -3,826 -7,403 -536 1,070 -
NP 18,948 12,332 3,608 12,129 18,888 11,671 16,090 2.76%
-
NP to SH 12,887 7,019 -327 9,479 15,013 9,577 14,568 -2.02%
-
Tax Rate 18.53% 16.15% 64.61% 23.98% 28.16% 4.39% -7.12% -
Total Cost 240,066 238,953 247,628 217,385 231,676 175,939 164,929 6.45%
-
Net Worth 252,361 238,554 229,697 230,639 221,153 205,991 188,568 4.97%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 1,290 1,290 1,290 1,286 1,294 1,288 1,293 -0.03%
Div Payout % 10.01% 18.38% 0.00% 13.57% 8.62% 13.46% 8.88% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 252,361 238,554 229,697 230,639 221,153 205,991 188,568 4.97%
NOSH 43,014 43,014 43,014 43,014 43,025 43,366 42,374 0.25%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 7.32% 4.91% 1.44% 5.28% 7.54% 6.22% 8.89% -
ROE 5.11% 2.94% -0.14% 4.11% 6.79% 4.65% 7.73% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 602.16 584.19 584.07 533.57 582.36 432.61 427.18 5.88%
EPS 29.96 16.32 -0.76 22.04 34.89 22.08 34.38 -2.26%
DPS 3.00 3.00 3.00 3.00 3.00 2.97 3.00 0.00%
NAPS 5.8669 5.5459 5.34 5.3619 5.14 4.75 4.45 4.71%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 602.16 584.19 584.07 533.57 582.51 436.16 420.83 6.15%
EPS 29.96 16.32 -0.76 22.04 34.90 22.26 33.87 -2.02%
DPS 3.00 3.00 3.00 3.00 3.01 3.00 3.01 -0.05%
NAPS 5.8669 5.5459 5.34 5.3619 5.1414 4.7889 4.3838 4.97%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.42 2.05 1.80 2.00 2.36 1.95 1.89 -
P/RPS 0.40 0.35 0.31 0.37 0.41 0.45 0.44 -1.57%
P/EPS 8.08 12.56 -236.78 9.08 6.76 8.83 5.50 6.61%
EY 12.38 7.96 -0.42 11.02 14.79 11.33 18.19 -6.20%
DY 1.24 1.46 1.67 1.50 1.27 1.52 1.59 -4.05%
P/NAPS 0.41 0.37 0.34 0.37 0.46 0.41 0.42 -0.40%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 11/03/15 10/03/14 11/03/13 08/03/12 08/03/11 09/03/10 10/03/09 -
Price 2.68 2.62 1.80 2.00 2.21 1.97 1.95 -
P/RPS 0.45 0.45 0.31 0.37 0.38 0.46 0.46 -0.36%
P/EPS 8.95 16.06 -236.78 9.08 6.33 8.92 5.67 7.90%
EY 11.18 6.23 -0.42 11.02 15.79 11.21 17.63 -7.30%
DY 1.12 1.15 1.67 1.50 1.36 1.51 1.54 -5.16%
P/NAPS 0.46 0.47 0.34 0.37 0.43 0.41 0.44 0.74%

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