[KESM] QoQ Annualized Quarter Result on 31-Jan-2014 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
10-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -48.37%
YoY- 621.83%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 276,652 254,365 247,622 253,220 259,144 247,605 244,269 8.62%
PBT 23,596 19,804 13,936 13,358 20,924 14,024 12,090 55.98%
Tax -6,164 -3,464 -4,085 -3,556 -6,688 -4,583 -7,761 -14.20%
NP 17,432 16,340 9,850 9,802 14,236 9,441 4,329 152.46%
-
NP to SH 11,036 10,883 5,605 5,688 11,016 4,569 588 602.48%
-
Tax Rate 26.12% 17.49% 29.31% 26.62% 31.96% 32.68% 64.19% -
Total Cost 259,220 238,025 237,772 243,418 244,908 238,164 239,940 5.27%
-
Net Worth 248,791 245,457 238,782 238,554 239,078 235,426 229,878 5.39%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - 1,290 - - - 1,290 - -
Div Payout % - 11.86% - - - 28.24% - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 248,791 245,457 238,782 238,554 239,078 235,426 229,878 5.39%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 6.30% 6.42% 3.98% 3.87% 5.49% 3.81% 1.77% -
ROE 4.44% 4.43% 2.35% 2.38% 4.61% 1.94% 0.26% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 643.16 591.35 575.67 588.69 602.46 575.63 567.88 8.62%
EPS 25.60 25.30 13.07 13.20 25.60 10.60 1.33 614.36%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 5.7839 5.7064 5.5512 5.5459 5.5581 5.4732 5.3442 5.39%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 643.16 591.35 575.67 588.69 602.46 575.63 567.88 8.62%
EPS 25.60 25.30 13.07 13.20 25.60 10.60 1.33 614.36%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 5.7839 5.7064 5.5512 5.5459 5.5581 5.4732 5.3442 5.39%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.72 3.02 2.60 2.05 1.90 1.81 1.73 -
P/RPS 0.42 0.51 0.45 0.35 0.32 0.31 0.30 25.06%
P/EPS 10.60 11.94 19.95 15.50 7.42 17.04 126.56 -80.77%
EY 9.43 8.38 5.01 6.45 13.48 5.87 0.79 419.94%
DY 0.00 0.99 0.00 0.00 0.00 1.66 0.00 -
P/NAPS 0.47 0.53 0.47 0.37 0.34 0.33 0.32 29.12%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 24/11/14 18/09/14 29/05/14 10/03/14 25/11/13 19/09/13 28/05/13 -
Price 2.70 2.85 2.53 2.62 2.04 1.76 1.80 -
P/RPS 0.42 0.48 0.44 0.45 0.34 0.31 0.32 19.81%
P/EPS 10.52 11.26 19.41 19.81 7.97 16.57 131.68 -81.36%
EY 9.50 8.88 5.15 5.05 12.55 6.04 0.76 436.13%
DY 0.00 1.05 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 0.47 0.50 0.46 0.47 0.37 0.32 0.34 24.01%

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