[KESM] YoY Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
11-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -84.65%
YoY- -91.93%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 280,876 262,518 253,220 245,860 217,268 254,466 206,270 5.27%
PBT 35,296 20,268 13,358 11,990 15,560 29,082 15,306 14.93%
Tax -5,166 -5,250 -3,556 -7,970 -3,990 -8,412 -4,372 2.81%
NP 30,130 15,018 9,802 4,020 11,570 20,670 10,934 18.39%
-
NP to SH 30,130 9,696 5,688 788 9,764 15,570 9,036 22.21%
-
Tax Rate 14.64% 25.90% 26.62% 66.47% 25.64% 28.93% 28.56% -
Total Cost 250,746 247,500 243,418 241,840 205,698 233,796 195,336 4.24%
-
Net Worth 275,180 252,361 238,554 229,697 230,639 221,076 204,385 5.07%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 275,180 252,361 238,554 229,697 230,639 221,076 204,385 5.07%
NOSH 43,014 43,014 43,014 43,014 43,014 43,011 43,028 -0.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 10.73% 5.72% 3.87% 1.64% 5.33% 8.12% 5.30% -
ROE 10.95% 3.84% 2.38% 0.34% 4.23% 7.04% 4.42% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 652.98 610.30 588.69 571.57 505.10 591.63 479.38 5.28%
EPS 70.00 22.60 13.20 1.80 22.60 36.20 21.00 22.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3974 5.8669 5.5459 5.34 5.3619 5.14 4.75 5.08%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 652.98 610.30 588.69 571.57 505.10 591.58 479.54 5.27%
EPS 70.00 22.60 13.20 1.80 22.60 36.20 21.01 22.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3974 5.8669 5.5459 5.34 5.3619 5.1396 4.7516 5.07%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 4.85 2.42 2.05 1.80 2.00 2.36 1.95 -
P/RPS 0.74 0.40 0.35 0.31 0.40 0.40 0.41 10.33%
P/EPS 6.92 10.74 15.50 98.26 8.81 6.52 9.29 -4.78%
EY 14.44 9.31 6.45 1.02 11.35 15.34 10.77 5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.41 0.37 0.34 0.37 0.46 0.41 10.82%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 10/03/16 11/03/15 10/03/14 11/03/13 08/03/12 08/03/11 09/03/10 -
Price 4.16 2.68 2.62 1.80 2.00 2.21 1.97 -
P/RPS 0.64 0.44 0.45 0.31 0.40 0.37 0.41 7.70%
P/EPS 5.94 11.89 19.81 98.26 8.81 6.10 9.38 -7.32%
EY 16.84 8.41 5.05 1.02 11.35 16.38 10.66 7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.46 0.47 0.34 0.37 0.43 0.41 7.97%

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