[KESM] QoQ Cumulative Quarter Result on 31-Jan-2012 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
08-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 167.51%
YoY- -37.29%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 64,236 236,940 167,216 108,634 50,357 248,113 186,764 -50.75%
PBT 3,901 11,981 11,483 7,780 3,395 22,716 18,881 -64.88%
Tax -1,796 -4,598 -2,934 -1,995 -1,179 -6,037 -5,439 -52.06%
NP 2,105 7,383 8,549 5,785 2,216 16,679 13,442 -70.78%
-
NP to SH 1,283 4,161 6,743 4,882 1,825 12,382 10,238 -74.79%
-
Tax Rate 46.04% 38.38% 25.55% 25.64% 34.73% 26.58% 28.81% -
Total Cost 62,131 229,557 158,667 102,849 48,141 231,434 173,322 -49.38%
-
Net Worth 231,310 230,024 232,493 230,639 230,297 224,423 222,396 2.64%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 1,290 - - - 1,289 - -
Div Payout % - 31.01% - - - 10.42% - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 231,310 230,024 232,493 230,639 230,297 224,423 222,396 2.64%
NOSH 43,014 43,014 43,014 43,014 43,452 42,993 43,016 -0.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 3.28% 3.12% 5.11% 5.33% 4.40% 6.72% 7.20% -
ROE 0.55% 1.81% 2.90% 2.12% 0.79% 5.52% 4.60% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 149.34 550.84 388.74 252.55 115.89 577.10 434.17 -50.74%
EPS 3.00 9.67 15.70 11.30 4.20 28.80 23.80 -74.70%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 5.3775 5.3476 5.405 5.3619 5.30 5.22 5.17 2.64%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 149.34 550.84 388.74 252.55 117.07 576.81 434.19 -50.75%
EPS 3.00 9.67 15.70 11.30 4.24 28.79 23.80 -74.70%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 5.3775 5.3476 5.405 5.3619 5.354 5.2174 5.1703 2.64%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.76 1.90 2.02 2.00 1.86 2.12 2.30 -
P/RPS 1.18 0.34 0.52 0.79 1.60 0.37 0.53 70.09%
P/EPS 59.01 19.64 12.89 17.62 44.29 7.36 9.66 232.34%
EY 1.69 5.09 7.76 5.67 2.26 13.58 10.35 -69.96%
DY 0.00 1.58 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 0.33 0.36 0.37 0.37 0.35 0.41 0.44 -17.37%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 22/11/12 20/09/12 24/05/12 08/03/12 22/11/11 20/09/11 26/05/11 -
Price 1.91 1.81 1.90 2.00 1.90 1.90 2.27 -
P/RPS 1.28 0.33 0.49 0.79 1.64 0.33 0.52 81.81%
P/EPS 64.04 18.71 12.12 17.62 45.24 6.60 9.54 253.80%
EY 1.56 5.34 8.25 5.67 2.21 15.16 10.48 -71.75%
DY 0.00 1.66 0.00 0.00 0.00 1.58 0.00 -
P/NAPS 0.36 0.34 0.35 0.37 0.36 0.36 0.44 -12.46%

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