[KESM] QoQ TTM 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- -554.74%
YoY- -124.09%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 251,285 248,155 247,605 252,926 251,236 250,819 236,940 3.98%
PBT 14,708 15,354 14,024 9,566 10,196 12,487 11,981 14.60%
Tax -2,376 -4,459 -4,583 -7,485 -6,588 -5,215 -4,598 -35.52%
NP 12,332 10,895 9,441 2,081 3,608 7,272 7,383 40.64%
-
NP to SH 7,019 6,040 4,569 -2,141 -327 3,619 4,161 41.57%
-
Tax Rate 16.15% 29.04% 32.68% 78.25% 64.61% 41.76% 38.38% -
Total Cost 238,953 237,260 238,164 250,845 247,628 243,547 229,557 2.70%
-
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 1,290 1,290 1,290 1,290 1,290 0.00%
Div Payout % 18.38% 21.36% 28.24% 0.00% 0.00% 35.66% 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 4.91% 4.39% 3.81% 0.82% 1.44% 2.90% 3.12% -
ROE 2.94% 2.53% 1.94% -0.93% -0.14% 1.56% 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 584.19 576.91 575.63 588.00 584.07 583.10 550.84 3.98%
EPS 16.32 14.04 10.62 -4.98 -0.76 8.41 9.67 41.61%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
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 584.19 576.91 575.63 588.00 584.07 583.10 550.84 3.98%
EPS 16.32 14.04 10.62 -4.98 -0.76 8.41 9.67 41.61%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
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 0.35 0.33 0.31 0.29 0.31 0.30 0.34 1.94%
P/EPS 12.56 13.53 17.04 -34.76 -236.78 20.92 19.64 -25.71%
EY 7.96 7.39 5.87 -2.88 -0.42 4.78 5.09 34.62%
DY 1.46 1.58 1.66 1.73 1.67 1.70 1.58 -5.11%
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 0.45 0.35 0.31 0.31 0.31 0.33 0.33 22.90%
P/EPS 16.06 14.53 16.57 -36.16 -236.78 22.70 18.71 -9.65%
EY 6.23 6.88 6.04 -2.77 -0.42 4.40 5.34 10.79%
DY 1.15 1.47 1.70 1.67 1.67 1.57 1.66 -21.65%
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