[KESM] YoY Annualized Quarter Result on 31-Jan-2011 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
08-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- -12.96%
YoY- 72.31%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 253,220 245,860 217,268 254,466 206,270 169,680 202,650 3.77%
PBT 13,358 11,990 15,560 29,082 15,306 11,788 23,130 -8.73%
Tax -3,556 -7,970 -3,990 -8,412 -4,372 -1,630 25,600 -
NP 9,802 4,020 11,570 20,670 10,934 10,158 48,730 -23.43%
-
NP to SH 5,688 788 9,764 15,570 9,036 9,396 41,582 -28.19%
-
Tax Rate 26.62% 66.47% 25.64% 28.93% 28.56% 13.83% -110.68% -
Total Cost 243,418 241,840 205,698 233,796 195,336 159,522 153,920 7.93%
-
Net Worth 238,554 229,697 230,639 221,076 204,385 191,799 175,005 5.29%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 238,554 229,697 230,639 221,076 204,385 191,799 175,005 5.29%
NOSH 43,014 43,014 43,014 43,011 43,028 43,100 42,956 0.02%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 3.87% 1.64% 5.33% 8.12% 5.30% 5.99% 24.05% -
ROE 2.38% 0.34% 4.23% 7.04% 4.42% 4.90% 23.76% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 588.69 571.57 505.10 591.63 479.38 393.68 471.76 3.75%
EPS 13.20 1.80 22.60 36.20 21.00 21.80 96.80 -28.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5459 5.34 5.3619 5.14 4.75 4.45 4.074 5.27%
Adjusted Per Share Value based on latest NOSH - 43,025
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 588.69 571.57 505.10 591.58 479.54 394.47 471.12 3.77%
EPS 13.20 1.80 22.60 36.20 21.01 21.84 96.67 -28.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5459 5.34 5.3619 5.1396 4.7516 4.4589 4.0685 5.29%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 2.05 1.80 2.00 2.36 1.95 1.89 2.50 -
P/RPS 0.35 0.31 0.40 0.40 0.41 0.48 0.53 -6.67%
P/EPS 15.50 98.26 8.81 6.52 9.29 8.67 2.58 34.79%
EY 6.45 1.02 11.35 15.34 10.77 11.53 38.72 -25.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.37 0.46 0.41 0.42 0.61 -7.98%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 10/03/14 11/03/13 08/03/12 08/03/11 09/03/10 10/03/09 12/03/08 -
Price 2.62 1.80 2.00 2.21 1.97 1.95 2.49 -
P/RPS 0.45 0.31 0.40 0.37 0.41 0.50 0.53 -2.68%
P/EPS 19.81 98.26 8.81 6.10 9.38 8.94 2.57 40.50%
EY 5.05 1.02 11.35 16.38 10.66 11.18 38.88 -28.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.34 0.37 0.43 0.41 0.44 0.61 -4.24%

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