[KESM] QoQ Cumulative Quarter Result on 30-Apr-2014 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 47.82%
YoY- 853.29%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 131,259 69,163 254,365 185,717 126,610 64,786 247,605 -34.42%
PBT 10,134 5,899 19,804 10,452 6,679 5,231 14,024 -19.42%
Tax -2,625 -1,541 -3,464 -3,064 -1,778 -1,672 -4,583 -30.96%
NP 7,509 4,358 16,340 7,388 4,901 3,559 9,441 -14.12%
-
NP to SH 4,848 2,759 10,883 4,204 2,844 2,754 4,569 4.01%
-
Tax Rate 25.90% 26.12% 17.49% 29.31% 26.62% 31.96% 32.68% -
Total Cost 123,750 64,805 238,025 178,329 121,709 61,227 238,164 -35.29%
-
Net Worth 252,361 248,791 245,457 238,782 238,554 239,078 235,426 4.72%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - 1,290 - - - 1,290 -
Div Payout % - - 11.86% - - - 28.24% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 252,361 248,791 245,457 238,782 238,554 239,078 235,426 4.72%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 5.72% 6.30% 6.42% 3.98% 3.87% 5.49% 3.81% -
ROE 1.92% 1.11% 4.43% 1.76% 1.19% 1.15% 1.94% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 305.15 160.79 591.35 431.75 294.34 150.61 575.63 -34.42%
EPS 11.30 6.40 25.30 9.80 6.60 6.40 10.60 4.34%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 5.8669 5.7839 5.7064 5.5512 5.5459 5.5581 5.4732 4.72%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 305.15 160.79 591.35 431.75 294.34 150.61 575.63 -34.42%
EPS 11.30 6.40 25.30 9.80 6.60 6.40 10.60 4.34%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 5.8669 5.7839 5.7064 5.5512 5.5459 5.5581 5.4732 4.72%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.42 2.72 3.02 2.60 2.05 1.90 1.81 -
P/RPS 0.79 1.69 0.51 0.60 0.70 1.26 0.31 86.25%
P/EPS 21.47 42.41 11.94 26.60 31.01 29.68 17.04 16.60%
EY 4.66 2.36 8.38 3.76 3.23 3.37 5.87 -14.22%
DY 0.00 0.00 0.99 0.00 0.00 0.00 1.66 -
P/NAPS 0.41 0.47 0.53 0.47 0.37 0.34 0.33 15.52%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 11/03/15 24/11/14 18/09/14 29/05/14 10/03/14 25/11/13 19/09/13 -
Price 2.68 2.70 2.85 2.53 2.62 2.04 1.76 -
P/RPS 0.88 1.68 0.48 0.59 0.89 1.35 0.31 100.10%
P/EPS 23.78 42.09 11.26 25.89 39.63 31.86 16.57 27.14%
EY 4.21 2.38 8.88 3.86 2.52 3.14 6.04 -21.33%
DY 0.00 0.00 1.05 0.00 0.00 0.00 1.70 -
P/NAPS 0.46 0.47 0.50 0.46 0.47 0.37 0.32 27.28%

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