[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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos