[KESM] QoQ TTM Result on 31-Jul-2012 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -53.18%
YoY- -66.39%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 252,926 251,236 250,819 236,940 228,565 229,514 234,889 5.06%
PBT 9,566 10,196 12,487 11,981 15,318 15,955 17,486 -33.13%
Tax -7,485 -6,588 -5,215 -4,598 -3,532 -3,826 -4,585 38.68%
NP 2,081 3,608 7,272 7,383 11,786 12,129 12,901 -70.40%
-
NP to SH -2,141 -327 3,619 4,161 8,887 9,479 9,735 -
-
Tax Rate 78.25% 64.61% 41.76% 38.38% 23.06% 23.98% 26.22% -
Total Cost 250,845 247,628 243,547 229,557 216,779 217,385 221,988 8.49%
-
Net Worth 229,878 229,697 231,310 230,024 232,493 230,639 230,297 -0.12%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 1,290 1,290 1,290 1,290 1,286 1,286 1,286 0.20%
Div Payout % 0.00% 0.00% 35.66% 31.01% 14.48% 13.57% 13.21% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 229,878 229,697 231,310 230,024 232,493 230,639 230,297 -0.12%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,452 -0.67%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 0.82% 1.44% 2.90% 3.12% 5.16% 5.28% 5.49% -
ROE -0.93% -0.14% 1.56% 1.81% 3.82% 4.11% 4.23% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 588.00 584.07 583.10 550.84 531.37 533.57 540.57 5.77%
EPS -4.98 -0.76 8.41 9.67 20.66 22.04 22.40 -
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 5.3442 5.34 5.3775 5.3476 5.405 5.3619 5.30 0.55%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 588.00 584.07 583.10 550.84 531.37 533.57 546.07 5.06%
EPS -4.98 -0.76 8.41 9.67 20.66 22.04 22.63 -
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.99 0.22%
NAPS 5.3442 5.34 5.3775 5.3476 5.405 5.3619 5.354 -0.12%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.73 1.80 1.76 1.90 2.02 2.00 1.86 -
P/RPS 0.29 0.31 0.30 0.34 0.38 0.37 0.34 -10.07%
P/EPS -34.76 -236.78 20.92 19.64 9.78 9.08 8.30 -
EY -2.88 -0.42 4.78 5.09 10.23 11.02 12.05 -
DY 1.73 1.67 1.70 1.58 1.49 1.50 1.61 4.91%
P/NAPS 0.32 0.34 0.33 0.36 0.37 0.37 0.35 -5.80%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/05/13 11/03/13 22/11/12 20/09/12 24/05/12 08/03/12 22/11/11 -
Price 1.80 1.80 1.91 1.81 1.90 2.00 1.90 -
P/RPS 0.31 0.31 0.33 0.33 0.36 0.37 0.35 -7.77%
P/EPS -36.16 -236.78 22.70 18.71 9.20 9.08 8.48 -
EY -2.77 -0.42 4.40 5.34 10.87 11.02 11.79 -
DY 1.67 1.67 1.57 1.66 1.58 1.50 1.58 3.76%
P/NAPS 0.34 0.34 0.36 0.34 0.35 0.37 0.36 -3.74%

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