[KESM] QoQ TTM 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- -2.63%

YoY- -36.86%

Quarter Report

KESM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
TTM Result
Revenue	250,819	236,940	228,565	229,514	234,889	248,113	251,820	-0.26%
YoY %	5.86%	3.66%	-0.41%	-2.29%	-5.33%	-1.47%	-	-
Horiz. %	99.60%	94.09%	90.77%	91.14%	93.28%	98.53%	100.00%	-
PBT	12,487	11,981	15,318	15,955	17,486	22,716	25,773	-38.17%
YoY %	4.22%	-21.78%	-3.99%	-8.76%	-23.02%	-11.86%	-	-
Horiz. %	48.45%	46.49%	59.43%	61.91%	67.85%	88.14%	100.00%	-
Tax	-5,215	-4,598	-3,532	-3,826	-4,585	-6,037	-7,594	-22.07%
YoY %	-13.42%	-30.18%	7.68%	16.55%	24.05%	20.50%	-	-
Horiz. %	68.67%	60.55%	46.51%	50.38%	60.38%	79.50%	100.00%	-
NP	7,272	7,383	11,786	12,129	12,901	16,679	18,179	-45.55%
YoY %	-1.50%	-37.36%	-2.83%	-5.98%	-22.65%	-8.25%	-	-
Horiz. %	40.00%	40.61%	64.83%	66.72%	70.97%	91.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,619	4,161	8,887	9,479	9,735	12,382	14,596	-60.36%
YoY %	-13.03%	-53.18%	-6.25%	-2.63%	-21.38%	-15.17%	-	-
Horiz. %	24.79%	28.51%	60.89%	64.94%	66.70%	84.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.76%	38.38%	23.06%	23.98%	26.22%	26.58%	29.46%	-
YoY %	8.81%	66.44%	-3.84%	-8.54%	-1.35%	-9.78%	-	-
Horiz. %	141.75%	130.28%	78.28%	81.40%	89.00%	90.22%	100.00%	-
Total Cost	243,547	229,557	216,779	217,385	221,988	231,434	233,641	2.79%
YoY %	6.09%	5.89%	-0.28%	-2.07%	-4.08%	-0.94%	-	-
Horiz. %	104.24%	98.25%	92.78%	93.04%	95.01%	99.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,310	230,024	232,493	230,639	230,297	223,833	222,491	2.61%
YoY %	0.56%	-1.06%	0.80%	0.15%	2.89%	0.60%	-	-
Horiz. %	103.96%	103.39%	104.50%	103.66%	103.51%	100.60%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Dividend
Div	1,290	1,290	1,286	1,286	1,286	1,286	1,294	-0.20%
YoY %	0.00%	0.31%	0.00%	0.00%	0.00%	-0.62%	-	-
Horiz. %	99.69%	99.69%	99.38%	99.38%	99.38%	99.38%	100.00%	-
Div Payout %	35.66%	31.01%	14.48%	13.57%	13.21%	10.39%	8.87%	-
YoY %	15.00%	114.16%	6.71%	2.73%	27.14%	17.14%	-	-
Horiz. %	402.03%	349.61%	163.25%	152.99%	148.93%	117.14%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Equity
Net Worth	231,310	230,024	232,493	230,639	230,297	223,833	222,491	2.61%
YoY %	0.56%	-1.06%	0.80%	0.15%	2.89%	0.60%	-	-
Horiz. %	103.96%	103.39%	104.50%	103.66%	103.51%	100.60%	100.00%	-
NOSH	43,014	43,014	43,014	43,014	43,452	42,880	43,035	-0.03%
YoY %	0.00%	0.00%	0.00%	-1.01%	1.33%	-0.36%	-	-
Horiz. %	99.95%	99.95%	99.95%	99.95%	100.97%	99.64%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Ratio Analysis
NP Margin	2.90%	3.12%	5.16%	5.28%	5.49%	6.72%	7.22%	-
YoY %	-7.05%	-39.53%	-2.27%	-3.83%	-18.30%	-6.93%	-	-
Horiz. %	40.17%	43.21%	71.47%	73.13%	76.04%	93.07%	100.00%	-
ROE	1.56%	1.81%	3.82%	4.11%	4.23%	5.53%	6.56%	-
YoY %	-13.81%	-52.62%	-7.06%	-2.84%	-23.51%	-15.70%	-	-
Horiz. %	23.78%	27.59%	58.23%	62.65%	64.48%	84.30%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Per Share
RPS	583.10	550.84	531.37	533.57	540.57	578.62	585.15	-0.23%
YoY %	5.86%	3.66%	-0.41%	-1.29%	-6.58%	-1.12%	-	-
Horiz. %	99.65%	94.14%	90.81%	91.19%	92.38%	98.88%	100.00%	-
EPS	8.41	9.67	20.66	22.04	22.40	28.88	33.92	-60.36%
YoY %	-13.03%	-53.19%	-6.26%	-1.61%	-22.44%	-14.86%	-	-
Horiz. %	24.79%	28.51%	60.91%	64.98%	66.04%	85.14%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	3.00	3.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.3775	5.3476	5.405	5.3619	5.30	5.22	5.17	2.64%
YoY %	0.56%	-1.06%	0.80%	1.17%	1.53%	0.97%	-	-
Horiz. %	104.01%	103.44%	104.55%	103.71%	102.51%	100.97%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Adjusted Per Share Value based on latest NOSH - 43,014
RPS	583.10	550.84	531.37	533.57	546.07	576.81	585.43	-0.26%
YoY %	5.86%	3.66%	-0.41%	-2.29%	-5.33%	-1.47%	-	-
Horiz. %	99.60%	94.09%	90.77%	91.14%	93.28%	98.53%	100.00%	-
EPS	8.41	9.67	20.66	22.04	22.63	28.79	33.93	-60.37%
YoY %	-13.03%	-53.19%	-6.26%	-2.61%	-21.40%	-15.15%	-	-
Horiz. %	24.79%	28.50%	60.89%	64.96%	66.70%	84.85%	100.00%	-
DPS	3.00	3.00	3.00	3.00	2.99	2.99	3.01	-0.22%
YoY %	0.00%	0.00%	0.00%	0.33%	0.00%	-0.66%	-	-
Horiz. %	99.67%	99.67%	99.67%	99.67%	99.34%	99.34%	100.00%	-
NAPS	5.3775	5.3476	5.405	5.3619	5.354	5.2037	5.1725	2.61%
YoY %	0.56%	-1.06%	0.80%	0.15%	2.89%	0.60%	-	-
Horiz. %	103.96%	103.39%	104.49%	103.66%	103.51%	100.60%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Financial Quarter End Date
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	0.30	0.34	0.38	0.37	0.34	0.37	0.39	-15.97%
YoY %	-11.76%	-10.53%	2.70%	8.82%	-8.11%	-5.13%	-	-
Horiz. %	76.92%	87.18%	97.44%	94.87%	87.18%	94.87%	100.00%	-
P/EPS	20.92	19.64	9.78	9.08	8.30	7.34	6.78	111.22%
YoY %	6.52%	100.82%	7.71%	9.40%	13.08%	8.26%	-	-
Horiz. %	308.55%	289.68%	144.25%	133.92%	122.42%	108.26%	100.00%	-
EY	4.78	5.09	10.23	11.02	12.05	13.62	14.75	-52.65%
YoY %	-6.09%	-50.24%	-7.17%	-8.55%	-11.53%	-7.66%	-	-
Horiz. %	32.41%	34.51%	69.36%	74.71%	81.69%	92.34%	100.00%	-
DY	1.70	1.58	1.49	1.50	1.61	1.42	1.30	19.48%
YoY %	7.59%	6.04%	-0.67%	-6.83%	13.38%	9.23%	-	-
Horiz. %	130.77%	121.54%	114.62%	115.38%	123.85%	109.23%	100.00%	-
P/NAPS	0.33	0.36	0.37	0.37	0.35	0.41	0.44	-17.37%
YoY %	-8.33%	-2.70%	0.00%	5.71%	-14.63%	-6.82%	-	-
Horiz. %	75.00%	81.82%	84.09%	84.09%	79.55%	93.18%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Announcement Date
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	0.33	0.33	0.36	0.37	0.35	0.33	0.39	-10.49%
YoY %	0.00%	-8.33%	-2.70%	5.71%	6.06%	-15.38%	-	-
Horiz. %	84.62%	84.62%	92.31%	94.87%	89.74%	84.62%	100.00%	-
P/EPS	22.70	18.71	9.20	9.08	8.48	6.58	6.69	124.97%
YoY %	21.33%	103.37%	1.32%	7.08%	28.88%	-1.64%	-	-
Horiz. %	339.31%	279.67%	137.52%	135.72%	126.76%	98.36%	100.00%	-
EY	4.40	5.34	10.87	11.02	11.79	15.20	14.94	-55.56%
YoY %	-17.60%	-50.87%	-1.36%	-6.53%	-22.43%	1.74%	-	-
Horiz. %	29.45%	35.74%	72.76%	73.76%	78.92%	101.74%	100.00%	-
DY	1.57	1.66	1.58	1.50	1.58	1.58	1.32	12.19%
YoY %	-5.42%	5.06%	5.33%	-5.06%	0.00%	19.70%	-	-
Horiz. %	118.94%	125.76%	119.70%	113.64%	119.70%	119.70%	100.00%	-
P/NAPS	0.36	0.34	0.35	0.37	0.36	0.36	0.44	-12.46%
YoY %	5.88%	-2.86%	-5.41%	2.78%	0.00%	-18.18%	-	-
Horiz. %	81.82%	77.27%	79.55%	84.09%	81.82%	81.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos