[KESM] QoQ Annualized Quarter Result on 31-Jul-2012 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -53.72%
YoY- -66.39%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 244,269 245,860 256,944 236,940 222,954 217,268 201,428 13.73%
PBT 12,090 11,990 15,604 11,981 15,310 15,560 13,580 -7.46%
Tax -7,761 -7,970 -7,184 -4,598 -3,912 -3,990 -4,716 39.43%
NP 4,329 4,020 8,420 7,383 11,398 11,570 8,864 -38.01%
-
NP to SH 588 788 5,132 4,161 8,990 9,764 7,300 -81.37%
-
Tax Rate 64.19% 66.47% 46.04% 38.38% 25.55% 25.64% 34.73% -
Total Cost 239,940 241,840 248,524 229,557 211,556 205,698 192,564 15.80%
-
Net Worth 229,878 229,697 231,310 230,024 232,493 230,639 230,297 -0.12%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 1,290 - - - -
Div Payout % - - - 31.01% - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 229,878 229,697 231,310 230,024 232,493 230,639 230,297 -0.12%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,452 -0.67%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 1.77% 1.64% 3.28% 3.12% 5.11% 5.33% 4.40% -
ROE 0.26% 0.34% 2.22% 1.81% 3.87% 4.23% 3.17% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 567.88 571.57 597.34 550.84 518.32 505.10 463.56 14.50%
EPS 1.33 1.80 12.00 9.67 20.93 22.60 16.80 -81.59%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 5.3442 5.34 5.3775 5.3476 5.405 5.3619 5.30 0.55%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 567.88 571.57 597.34 550.84 518.32 505.10 468.28 13.73%
EPS 1.33 1.80 12.00 9.67 20.93 22.60 16.97 -81.71%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 5.3442 5.34 5.3775 5.3476 5.405 5.3619 5.354 -0.12%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.73 1.80 1.76 1.90 2.02 2.00 1.86 -
P/RPS 0.30 0.31 0.29 0.34 0.39 0.40 0.40 -17.46%
P/EPS 126.56 98.26 14.75 19.64 9.66 8.81 11.07 408.24%
EY 0.79 1.02 6.78 5.09 10.35 11.35 9.03 -80.32%
DY 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.33 0.36 0.37 0.37 0.35 -5.80%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/05/13 11/03/13 22/11/12 20/09/12 24/05/12 08/03/12 22/11/11 -
Price 1.80 1.80 1.91 1.81 1.90 2.00 1.90 -
P/RPS 0.32 0.31 0.32 0.33 0.37 0.40 0.41 -15.24%
P/EPS 131.68 98.26 16.01 18.71 9.09 8.81 11.31 414.46%
EY 0.76 1.02 6.25 5.34 11.00 11.35 8.84 -80.54%
DY 0.00 0.00 0.00 1.66 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.36 0.34 0.35 0.37 0.36 -3.74%

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