[KESM] YoY TTM Result on 31-Oct-2013 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 32.2%
YoY- 66.9%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 295,667 264,138 258,742 248,155 250,819 234,889 242,800 3.33%
PBT 37,572 27,979 20,472 15,354 12,487 17,486 25,163 6.90%
Tax -4,943 -3,293 -3,333 -4,459 -5,215 -4,585 -7,440 -6.58%
NP 32,629 24,686 17,139 10,895 7,272 12,901 17,723 10.69%
-
NP to SH 32,629 22,338 10,888 6,040 3,619 9,735 14,302 14.72%
-
Tax Rate 13.16% 11.77% 16.28% 29.04% 41.76% 26.22% 29.57% -
Total Cost 263,038 239,452 241,603 237,260 243,547 221,988 225,077 2.62%
-
Net Worth 298,013 272,978 248,791 239,078 231,310 230,297 218,870 5.27%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 1,290 2,580 1,290 1,290 1,290 1,286 1,294 -0.05%
Div Payout % 3.95% 11.55% 11.85% 21.36% 35.66% 13.21% 9.05% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 298,013 272,978 248,791 239,078 231,310 230,297 218,870 5.27%
NOSH 43,014 43,014 43,014 43,014 43,014 43,452 43,000 0.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 11.04% 9.35% 6.62% 4.39% 2.90% 5.49% 7.30% -
ROE 10.95% 8.18% 4.38% 2.53% 1.56% 4.23% 6.53% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 687.37 614.07 601.52 576.91 583.10 540.57 564.65 3.32%
EPS 75.86 51.93 25.31 14.04 8.41 22.40 33.26 14.71%
DPS 3.00 6.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 6.9282 6.3462 5.7839 5.5581 5.3775 5.30 5.09 5.26%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 687.37 614.07 601.52 576.91 583.10 546.07 564.46 3.33%
EPS 75.86 51.93 25.31 14.04 8.41 22.63 33.25 14.72%
DPS 3.00 6.00 3.00 3.00 3.00 2.99 3.01 -0.05%
NAPS 6.9282 6.3462 5.7839 5.5581 5.3775 5.354 5.0883 5.27%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 9.38 5.05 2.72 1.90 1.76 1.86 2.10 -
P/RPS 1.36 0.82 0.45 0.33 0.30 0.34 0.37 24.20%
P/EPS 12.37 9.72 10.75 13.53 20.92 8.30 6.31 11.86%
EY 8.09 10.28 9.31 7.39 4.78 12.05 15.84 -10.58%
DY 0.32 1.19 1.10 1.58 1.70 1.61 1.43 -22.06%
P/NAPS 1.35 0.80 0.47 0.34 0.33 0.35 0.41 21.94%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 24/11/16 24/11/15 24/11/14 25/11/13 22/11/12 22/11/11 18/11/10 -
Price 9.62 5.01 2.70 2.04 1.91 1.90 2.15 -
P/RPS 1.40 0.82 0.45 0.35 0.33 0.35 0.38 24.25%
P/EPS 12.68 9.65 10.67 14.53 22.70 8.48 6.46 11.88%
EY 7.89 10.37 9.37 6.88 4.40 11.79 15.47 -10.60%
DY 0.31 1.20 1.11 1.47 1.57 1.58 1.40 -22.20%
P/NAPS 1.39 0.79 0.47 0.37 0.36 0.36 0.42 22.05%

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