[KESM] QoQ Cumulative Quarter Result on 30-Apr-2013 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 11.93%
YoY- -93.46%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 126,610 64,786 247,605 183,202 122,930 64,236 236,940 -34.07%
PBT 6,679 5,231 14,024 9,068 5,995 3,901 11,981 -32.19%
Tax -1,778 -1,672 -4,583 -5,821 -3,985 -1,796 -4,598 -46.83%
NP 4,901 3,559 9,441 3,247 2,010 2,105 7,383 -23.84%
-
NP to SH 2,844 2,754 4,569 441 394 1,283 4,161 -22.35%
-
Tax Rate 26.62% 31.96% 32.68% 64.19% 66.47% 46.04% 38.38% -
Total Cost 121,709 61,227 238,164 179,955 120,920 62,131 229,557 -34.41%
-
Net Worth 238,554 239,078 235,426 229,878 229,697 231,310 230,024 2.45%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - 1,290 - - - 1,290 -
Div Payout % - - 28.24% - - - 31.01% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 238,554 239,078 235,426 229,878 229,697 231,310 230,024 2.45%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 3.87% 5.49% 3.81% 1.77% 1.64% 3.28% 3.12% -
ROE 1.19% 1.15% 1.94% 0.19% 0.17% 0.55% 1.81% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 294.34 150.61 575.63 425.91 285.79 149.34 550.84 -34.07%
EPS 6.60 6.40 10.60 1.00 0.90 3.00 9.67 -22.42%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 5.5459 5.5581 5.4732 5.3442 5.34 5.3775 5.3476 2.45%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 294.34 150.61 575.63 425.91 285.79 149.34 550.84 -34.07%
EPS 6.60 6.40 10.60 1.00 0.90 3.00 9.67 -22.42%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 5.5459 5.5581 5.4732 5.3442 5.34 5.3775 5.3476 2.45%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.05 1.90 1.81 1.73 1.80 1.76 1.90 -
P/RPS 0.70 1.26 0.31 0.41 0.63 1.18 0.34 61.62%
P/EPS 31.01 29.68 17.04 168.74 196.51 59.01 19.64 35.48%
EY 3.23 3.37 5.87 0.59 0.51 1.69 5.09 -26.09%
DY 0.00 0.00 1.66 0.00 0.00 0.00 1.58 -
P/NAPS 0.37 0.34 0.33 0.32 0.34 0.33 0.36 1.83%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 10/03/14 25/11/13 19/09/13 28/05/13 11/03/13 22/11/12 20/09/12 -
Price 2.62 2.04 1.76 1.80 1.80 1.91 1.81 -
P/RPS 0.89 1.35 0.31 0.42 0.63 1.28 0.33 93.40%
P/EPS 39.63 31.86 16.57 175.57 196.51 64.04 18.71 64.70%
EY 2.52 3.14 6.04 0.57 0.51 1.56 5.34 -39.30%
DY 0.00 0.00 1.70 0.00 0.00 0.00 1.66 -
P/NAPS 0.47 0.37 0.32 0.34 0.34 0.36 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