[KESM] QoQ TTM Result on 31-Oct-2012 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -13.03%
YoY- -62.82%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 247,605 252,926 251,236 250,819 236,940 228,565 229,514 5.19%
PBT 14,024 9,566 10,196 12,487 11,981 15,318 15,955 -8.24%
Tax -4,583 -7,485 -6,588 -5,215 -4,598 -3,532 -3,826 12.80%
NP 9,441 2,081 3,608 7,272 7,383 11,786 12,129 -15.39%
-
NP to SH 4,569 -2,141 -327 3,619 4,161 8,887 9,479 -38.55%
-
Tax Rate 32.68% 78.25% 64.61% 41.76% 38.38% 23.06% 23.98% -
Total Cost 238,164 250,845 247,628 243,547 229,557 216,779 217,385 6.28%
-
Net Worth 235,426 229,878 229,697 231,310 230,024 232,493 230,639 1.38%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 1,290 1,290 1,290 1,290 1,290 1,286 1,286 0.20%
Div Payout % 28.24% 0.00% 0.00% 35.66% 31.01% 14.48% 13.57% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 235,426 229,878 229,697 231,310 230,024 232,493 230,639 1.38%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 3.81% 0.82% 1.44% 2.90% 3.12% 5.16% 5.28% -
ROE 1.94% -0.93% -0.14% 1.56% 1.81% 3.82% 4.11% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 575.63 588.00 584.07 583.10 550.84 531.37 533.57 5.19%
EPS 10.62 -4.98 -0.76 8.41 9.67 20.66 22.04 -38.56%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 5.4732 5.3442 5.34 5.3775 5.3476 5.405 5.3619 1.38%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 575.63 588.00 584.07 583.10 550.84 531.37 533.57 5.19%
EPS 10.62 -4.98 -0.76 8.41 9.67 20.66 22.04 -38.56%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 5.4732 5.3442 5.34 5.3775 5.3476 5.405 5.3619 1.38%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.81 1.73 1.80 1.76 1.90 2.02 2.00 -
P/RPS 0.31 0.29 0.31 0.30 0.34 0.38 0.37 -11.13%
P/EPS 17.04 -34.76 -236.78 20.92 19.64 9.78 9.08 52.20%
EY 5.87 -2.88 -0.42 4.78 5.09 10.23 11.02 -34.31%
DY 1.66 1.73 1.67 1.70 1.58 1.49 1.50 6.99%
P/NAPS 0.33 0.32 0.34 0.33 0.36 0.37 0.37 -7.35%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 19/09/13 28/05/13 11/03/13 22/11/12 20/09/12 24/05/12 08/03/12 -
Price 1.76 1.80 1.80 1.91 1.81 1.90 2.00 -
P/RPS 0.31 0.31 0.31 0.33 0.33 0.36 0.37 -11.13%
P/EPS 16.57 -36.16 -236.78 22.70 18.71 9.20 9.08 49.38%
EY 6.04 -2.77 -0.42 4.40 5.34 10.87 11.02 -33.05%
DY 1.70 1.67 1.67 1.57 1.66 1.58 1.50 8.71%
P/NAPS 0.32 0.34 0.34 0.36 0.34 0.35 0.37 -9.23%

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