[KESM] YoY TTM Result on 31-Jul-2009 [#4]

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
TTM Result
Revenue	236,940	248,113	226,466	169,315	197,504	209,661	162,159	6.51%
YoY %	-4.50%	9.56%	33.75%	-14.27%	-5.80%	29.29%	-	-
Horiz. %	146.12%	153.01%	139.66%	104.41%	121.80%	129.29%	100.00%	-
PBT	11,981	22,716	19,403	10,448	20,691	26,593	20,129	-8.27%
YoY %	-47.26%	17.07%	85.71%	-49.50%	-22.19%	32.11%	-	-
Horiz. %	59.52%	112.85%	96.39%	51.91%	102.79%	132.11%	100.00%	-
Tax	-4,598	-6,037	-5,383	835	14,685	-3,789	-4,647	-0.17%
YoY %	23.84%	-12.15%	-744.67%	-94.31%	487.57%	18.46%	-	-
Horiz. %	98.95%	129.91%	115.84%	-17.97%	-316.01%	81.54%	100.00%	-
NP	7,383	16,679	14,020	11,283	35,376	22,804	15,482	-11.60%
YoY %	-55.73%	18.97%	24.26%	-68.11%	55.13%	47.29%	-	-
Horiz. %	47.69%	107.73%	90.56%	72.88%	228.50%	147.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,161	12,382	11,746	9,757	30,661	20,560	14,133	-18.42%
YoY %	-66.39%	5.41%	20.39%	-68.18%	49.13%	45.48%	-	-
Horiz. %	29.44%	87.61%	83.11%	69.04%	216.95%	145.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.38%	26.58%	27.74%	-7.99%	-70.97%	14.25%	23.09%	-
YoY %	44.39%	-4.18%	447.18%	88.74%	-598.04%	-38.28%	-	-
Horiz. %	166.22%	115.11%	120.14%	-34.60%	-307.36%	61.72%	100.00%	-
Total Cost	229,557	231,434	212,446	158,032	162,128	186,857	146,677	7.74%
YoY %	-0.81%	8.94%	34.43%	-2.53%	-13.23%	27.39%	-	-
Horiz. %	156.51%	157.78%	144.84%	107.74%	110.53%	127.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	230,024	223,833	211,427	201,460	186,655	152,727	134,816	9.30%
YoY %	2.77%	5.87%	4.95%	7.93%	22.21%	13.29%	-	-
Horiz. %	170.62%	166.03%	156.83%	149.43%	138.45%	113.29%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	1,290	1,286	1,294	1,288	1,293	1,287	2,052	-7.43%
YoY %	0.31%	-0.62%	0.47%	-0.39%	0.47%	-37.28%	-	-
Horiz. %	62.87%	62.67%	63.06%	62.77%	63.01%	62.72%	100.00%	-
Div Payout %	31.01%	10.39%	11.02%	13.21%	4.22%	6.26%	14.52%	-
YoY %	198.46%	-5.72%	-16.58%	213.03%	-32.59%	-56.89%	-	-
Horiz. %	213.57%	71.56%	75.90%	90.98%	29.06%	43.11%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	230,024	223,833	211,427	201,460	186,655	152,727	134,816	9.30%
YoY %	2.77%	5.87%	4.95%	7.93%	22.21%	13.29%	-	-
Horiz. %	170.62%	166.03%	156.83%	149.43%	138.45%	113.29%	100.00%	-
NOSH	43,014	42,880	43,148	42,955	43,107	42,900	43,210	-0.07%
YoY %	0.31%	-0.62%	0.45%	-0.35%	0.48%	-0.72%	-	-
Horiz. %	99.55%	99.24%	99.86%	99.41%	99.76%	99.28%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	3.12%	6.72%	6.19%	6.66%	17.91%	10.88%	9.55%	-
YoY %	-53.57%	8.56%	-7.06%	-62.81%	64.61%	13.93%	-	-
Horiz. %	32.67%	70.37%	64.82%	69.74%	187.54%	113.93%	100.00%	-
ROE	1.81%	5.53%	5.56%	4.84%	16.43%	13.46%	10.48%	-
YoY %	-67.27%	-0.54%	14.88%	-70.54%	22.07%	28.44%	-	-
Horiz. %	17.27%	52.77%	53.05%	46.18%	156.77%	128.44%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	550.84	578.62	524.85	394.17	458.17	488.71	375.28	6.59%
YoY %	-4.80%	10.24%	33.15%	-13.97%	-6.25%	30.23%	-	-
Horiz. %	146.78%	154.18%	139.86%	105.03%	122.09%	130.23%	100.00%	-
EPS	9.67	28.88	27.22	22.71	71.13	47.92	32.71	-18.36%
YoY %	-66.52%	6.10%	19.86%	-68.07%	48.43%	46.50%	-	-
Horiz. %	29.56%	88.29%	83.22%	69.43%	217.46%	146.50%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	3.00	4.75	-7.36%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-36.84%	-	-
Horiz. %	63.16%	63.16%	63.16%	63.16%	63.16%	63.16%	100.00%	-
NAPS	5.3476	5.22	4.90	4.69	4.33	3.56	3.12	9.38%
YoY %	2.44%	6.53%	4.48%	8.31%	21.63%	14.10%	-	-
Horiz. %	171.40%	167.31%	157.05%	150.32%	138.78%	114.10%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 42,955
RPS	550.84	576.81	526.49	393.62	459.16	487.42	376.99	6.51%
YoY %	-4.50%	9.56%	33.76%	-14.27%	-5.80%	29.29%	-	-
Horiz. %	146.12%	153.00%	139.66%	104.41%	121.80%	129.29%	100.00%	-
EPS	9.67	28.79	27.31	22.68	71.28	47.80	32.86	-18.42%
YoY %	-66.41%	5.42%	20.41%	-68.18%	49.12%	45.47%	-	-
Horiz. %	29.43%	87.61%	83.11%	69.02%	216.92%	145.47%	100.00%	-
DPS	3.00	2.99	3.01	3.00	3.01	2.99	4.77	-7.43%
YoY %	0.33%	-0.66%	0.33%	-0.33%	0.67%	-37.32%	-	-
Horiz. %	62.89%	62.68%	63.10%	62.89%	63.10%	62.68%	100.00%	-
NAPS	5.3476	5.2037	4.9153	4.6836	4.3394	3.5506	3.1342	9.30%
YoY %	2.77%	5.87%	4.95%	7.93%	22.22%	13.29%	-	-
Horiz. %	170.62%	166.03%	156.83%	149.44%	138.45%	113.29%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	-
Price	1.90	2.12	2.24	2.30	2.81	2.12	1.57	-
P/RPS	0.34	0.37	0.43	0.58	0.61	0.43	0.42	-3.45%
YoY %	-8.11%	-13.95%	-25.86%	-4.92%	41.86%	2.38%	-	-
Horiz. %	80.95%	88.10%	102.38%	138.10%	145.24%	102.38%	100.00%	-
P/EPS	19.64	7.34	8.23	10.13	3.95	4.42	4.80	26.44%
YoY %	167.57%	-10.81%	-18.76%	156.46%	-10.63%	-7.92%	-	-
Horiz. %	409.17%	152.92%	171.46%	211.04%	82.29%	92.08%	100.00%	-
EY	5.09	13.62	12.15	9.88	25.31	22.61	20.83	-20.91%
YoY %	-62.63%	12.10%	22.98%	-60.96%	11.94%	8.55%	-	-
Horiz. %	24.44%	65.39%	58.33%	47.43%	121.51%	108.55%	100.00%	-
DY	1.58	1.42	1.34	1.30	1.07	1.42	3.03	-10.27%
YoY %	11.27%	5.97%	3.08%	21.50%	-24.65%	-53.14%	-	-
Horiz. %	52.15%	46.86%	44.22%	42.90%	35.31%	46.86%	100.00%	-
P/NAPS	0.36	0.41	0.46	0.49	0.65	0.60	0.50	-5.32%
YoY %	-12.20%	-10.87%	-6.12%	-24.62%	8.33%	20.00%	-	-
Horiz. %	72.00%	82.00%	92.00%	98.00%	130.00%	120.00%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	20/09/12	20/09/11	20/09/10	17/09/09	17/09/08	18/09/07	19/09/06	-
Price	1.81	1.90	2.10	2.18	2.62	1.91	2.00	-
P/RPS	0.33	0.33	0.40	0.55	0.57	0.39	0.53	-7.58%
YoY %	0.00%	-17.50%	-27.27%	-3.51%	46.15%	-26.42%	-	-
Horiz. %	62.26%	62.26%	75.47%	103.77%	107.55%	73.58%	100.00%	-
P/EPS	18.71	6.58	7.71	9.60	3.68	3.99	6.11	20.48%
YoY %	184.35%	-14.66%	-19.69%	160.87%	-7.77%	-34.70%	-	-
Horiz. %	306.22%	107.69%	126.19%	157.12%	60.23%	65.30%	100.00%	-
EY	5.34	15.20	12.96	10.42	27.15	25.09	16.35	-17.00%
YoY %	-64.87%	17.28%	24.38%	-61.62%	8.21%	53.46%	-	-
Horiz. %	32.66%	92.97%	79.27%	63.73%	166.06%	153.46%	100.00%	-
DY	1.66	1.58	1.43	1.38	1.15	1.57	2.38	-5.82%
YoY %	5.06%	10.49%	3.62%	20.00%	-26.75%	-34.03%	-	-
Horiz. %	69.75%	66.39%	60.08%	57.98%	48.32%	65.97%	100.00%	-
P/NAPS	0.34	0.36	0.43	0.46	0.61	0.54	0.64	-9.99%
YoY %	-5.56%	-16.28%	-6.52%	-24.59%	12.96%	-15.62%	-	-
Horiz. %	53.12%	56.25%	67.19%	71.88%	95.31%	84.38%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:35:00

EMA 5

5 Mins

SELL

2024-04-26 16:35:00

ADX

5 Mins

SELL

2024-04-26 16:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-26 16:35:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-26 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

388

MYEG

MY E.G. SERVICES BHD

385

MPI

MALAYSIAN PACIFIC INDUSTRIES

361

PTRANS

PERAK TRANSIT BERHAD

346

HLIND

HONG LEONG INDUSTRIES BHD

339

YTL

YTL CORPORATION BHD

256

DNEX

DAGANG NEXCHANGE BERHAD

240

CAPITALA

CAPITAL A BERHAD

238

MAYBANK

MALAYAN BANKING BHD

229

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

HONGSENG

0.01

0.00

54,133,200

BPURI

0.075

0.00

53,737,600

YTLPOWR

4.42

+0.30

53,630,800

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More