[KESM] QoQ Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
11-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -84.65%
YoY- -91.93%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 259,144 247,605 244,269 245,860 256,944 236,940 222,954 10.51%
PBT 20,924 14,024 12,090 11,990 15,604 11,981 15,310 23.08%
Tax -6,688 -4,583 -7,761 -7,970 -7,184 -4,598 -3,912 42.83%
NP 14,236 9,441 4,329 4,020 8,420 7,383 11,398 15.93%
-
NP to SH 11,016 4,569 588 788 5,132 4,161 8,990 14.46%
-
Tax Rate 31.96% 32.68% 64.19% 66.47% 46.04% 38.38% 25.55% -
Total Cost 244,908 238,164 239,940 241,840 248,524 229,557 211,556 10.22%
-
Net Worth 239,078 235,426 229,878 229,697 231,310 230,024 232,493 1.87%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - 1,290 - - - 1,290 - -
Div Payout % - 28.24% - - - 31.01% - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 239,078 235,426 229,878 229,697 231,310 230,024 232,493 1.87%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.49% 3.81% 1.77% 1.64% 3.28% 3.12% 5.11% -
ROE 4.61% 1.94% 0.26% 0.34% 2.22% 1.81% 3.87% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 602.46 575.63 567.88 571.57 597.34 550.84 518.32 10.51%
EPS 25.60 10.60 1.33 1.80 12.00 9.67 20.93 14.32%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 5.5581 5.4732 5.3442 5.34 5.3775 5.3476 5.405 1.87%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 602.46 575.63 567.88 571.57 597.34 550.84 518.32 10.51%
EPS 25.60 10.60 1.33 1.80 12.00 9.67 20.93 14.32%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 5.5581 5.4732 5.3442 5.34 5.3775 5.3476 5.405 1.87%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.90 1.81 1.73 1.80 1.76 1.90 2.02 -
P/RPS 0.32 0.31 0.30 0.31 0.29 0.34 0.39 -12.32%
P/EPS 7.42 17.04 126.56 98.26 14.75 19.64 9.66 -16.08%
EY 13.48 5.87 0.79 1.02 6.78 5.09 10.35 19.20%
DY 0.00 1.66 0.00 0.00 0.00 1.58 0.00 -
P/NAPS 0.34 0.33 0.32 0.34 0.33 0.36 0.37 -5.46%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 25/11/13 19/09/13 28/05/13 11/03/13 22/11/12 20/09/12 24/05/12 -
Price 2.04 1.76 1.80 1.80 1.91 1.81 1.90 -
P/RPS 0.34 0.31 0.32 0.31 0.32 0.33 0.37 -5.46%
P/EPS 7.97 16.57 131.68 98.26 16.01 18.71 9.09 -8.37%
EY 12.55 6.04 0.76 1.02 6.25 5.34 11.00 9.15%
DY 0.00 1.70 0.00 0.00 0.00 1.66 0.00 -
P/NAPS 0.37 0.32 0.34 0.34 0.36 0.34 0.35 3.76%

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