[KESM] YoY Annualized Quarter Result on 31-Jul-2007 [#4]

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Annualized Quarter Result
Revenue	226,466	169,315	197,504	209,661	162,159	180,985	151,941	6.87%
YoY %	33.75%	-14.27%	-5.80%	29.29%	-10.40%	19.12%	-	-
Horiz. %	149.05%	111.43%	129.99%	137.99%	106.72%	119.12%	100.00%	-
PBT	19,403	10,448	20,691	26,593	20,129	19,104	18,739	0.58%
YoY %	85.71%	-49.50%	-22.19%	32.11%	5.37%	1.95%	-	-
Horiz. %	103.54%	55.76%	110.42%	141.91%	107.42%	101.95%	100.00%	-
Tax	-5,383	835	14,685	-3,789	-4,647	-5,123	-5,813	-1.27%
YoY %	-744.67%	-94.31%	487.57%	18.46%	9.29%	11.87%	-	-
Horiz. %	92.60%	-14.36%	-252.62%	65.18%	79.94%	88.13%	100.00%	-
NP	14,020	11,283	35,376	22,804	15,482	13,981	12,926	1.36%
YoY %	24.26%	-68.11%	55.13%	47.29%	10.74%	8.16%	-	-
Horiz. %	108.46%	87.29%	273.68%	176.42%	119.77%	108.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,746	9,757	30,661	20,560	14,133	13,981	12,926	-1.58%
YoY %	20.39%	-68.18%	49.13%	45.48%	1.09%	8.16%	-	-
Horiz. %	90.87%	75.48%	237.20%	159.06%	109.34%	108.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.74%	-7.99%	-70.97%	14.25%	23.09%	26.82%	31.02%	-
YoY %	447.18%	88.74%	-598.04%	-38.28%	-13.91%	-13.54%	-	-
Horiz. %	89.43%	-25.76%	-228.79%	45.94%	74.44%	86.46%	100.00%	-
Total Cost	212,446	158,032	162,128	186,857	146,677	167,004	139,015	7.32%
YoY %	34.43%	-2.53%	-13.23%	27.39%	-12.17%	20.13%	-	-
Horiz. %	152.82%	113.68%	116.63%	134.41%	105.51%	120.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	210,825	201,587	186,202	156,135	134,027	120,881	107,716	11.83%
YoY %	4.58%	8.26%	19.26%	16.50%	10.88%	12.22%	-	-
Horiz. %	195.72%	187.15%	172.86%	144.95%	124.43%	112.22%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Dividend
Div	1,290	1,289	1,290	1,290	1,288	752	754	9.35%
YoY %	0.08%	-0.08%	0.00%	0.16%	71.28%	-0.27%	-	-
Horiz. %	171.09%	170.95%	171.09%	171.09%	170.82%	99.73%	100.00%	-
Div Payout %	10.99%	13.22%	4.21%	6.28%	9.12%	5.38%	5.83%	-
YoY %	-16.87%	214.01%	-32.96%	-31.14%	69.52%	-7.72%	-	-
Horiz. %	188.51%	226.76%	72.21%	107.72%	156.43%	92.28%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Equity
Net Worth	210,825	201,587	186,202	156,135	134,027	120,881	107,716	11.83%
YoY %	4.58%	8.26%	19.26%	16.50%	10.88%	12.22%	-	-
Horiz. %	195.72%	187.15%	172.86%	144.95%	124.43%	112.22%	100.00%	-
NOSH	43,025	42,982	43,002	43,012	42,957	43,018	43,086	-0.02%
YoY %	0.10%	-0.05%	-0.02%	0.13%	-0.14%	-0.16%	-	-
Horiz. %	99.86%	99.76%	99.81%	99.83%	99.70%	99.84%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Ratio Analysis
NP Margin	6.19%	6.66%	17.91%	10.88%	9.55%	7.72%	8.51%	-
YoY %	-7.06%	-62.81%	64.61%	13.93%	23.70%	-9.28%	-	-
Horiz. %	72.74%	78.26%	210.46%	127.85%	112.22%	90.72%	100.00%	-
ROE	5.57%	4.84%	16.47%	13.17%	10.54%	11.57%	12.00%	-
YoY %	15.08%	-70.61%	25.06%	24.95%	-8.90%	-3.58%	-	-
Horiz. %	46.42%	40.33%	137.25%	109.75%	87.83%	96.42%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Per Share
RPS	526.35	393.92	459.28	487.44	377.49	420.71	352.64	6.89%
YoY %	33.62%	-14.23%	-5.78%	29.13%	-10.27%	19.30%	-	-
Horiz. %	149.26%	111.71%	130.24%	138.23%	107.05%	119.30%	100.00%	-
EPS	27.30	22.70	71.30	47.80	32.90	32.50	30.00	-1.55%
YoY %	20.26%	-68.16%	49.16%	45.29%	1.23%	8.33%	-	-
Horiz. %	91.00%	75.67%	237.67%	159.33%	109.67%	108.33%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	1.75	1.75	9.39%
YoY %	0.00%	0.00%	0.00%	0.00%	71.43%	0.00%	-	-
Horiz. %	171.43%	171.43%	171.43%	171.43%	171.43%	100.00%	100.00%	-
NAPS	4.90	4.69	4.33	3.63	3.12	2.81	2.50	11.86%
YoY %	4.48%	8.31%	19.28%	16.35%	11.03%	12.40%	-	-
Horiz. %	196.00%	187.60%	173.20%	145.20%	124.80%	112.40%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 42,900
RPS	526.49	393.62	459.16	487.42	376.99	420.75	353.23	6.87%
YoY %	33.76%	-14.27%	-5.80%	29.29%	-10.40%	19.12%	-	-
Horiz. %	149.05%	111.43%	129.99%	137.99%	106.73%	119.12%	100.00%	-
EPS	27.31	22.68	71.28	47.80	32.86	32.50	30.05	-1.58%
YoY %	20.41%	-68.18%	49.12%	45.47%	1.11%	8.15%	-	-
Horiz. %	90.88%	75.47%	237.20%	159.07%	109.35%	108.15%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	1.75	1.75	9.39%
YoY %	0.00%	0.00%	0.00%	0.00%	71.43%	0.00%	-	-
Horiz. %	171.43%	171.43%	171.43%	171.43%	171.43%	100.00%	100.00%	-
NAPS	4.9013	4.6865	4.3288	3.6298	3.1159	2.8103	2.5042	11.83%
YoY %	4.58%	8.26%	19.26%	16.49%	10.87%	12.22%	-	-
Horiz. %	195.72%	187.15%	172.86%	144.95%	124.43%	112.22%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	-
Price	2.24	2.30	2.81	2.12	1.57	2.30	2.50	-
P/RPS	0.43	0.58	0.61	0.43	0.42	0.55	0.71	-8.01%
YoY %	-25.86%	-4.92%	41.86%	2.38%	-23.64%	-22.54%	-	-
Horiz. %	60.56%	81.69%	85.92%	60.56%	59.15%	77.46%	100.00%	-
P/EPS	8.21	10.13	3.94	4.44	4.77	7.08	8.33	-0.24%
YoY %	-18.95%	157.11%	-11.26%	-6.92%	-32.63%	-15.01%	-	-
Horiz. %	98.56%	121.61%	47.30%	53.30%	57.26%	84.99%	100.00%	-
EY	12.19	9.87	25.37	22.55	20.96	14.13	12.00	0.26%
YoY %	23.51%	-61.10%	12.51%	7.59%	48.34%	17.75%	-	-
Horiz. %	101.58%	82.25%	211.42%	187.92%	174.67%	117.75%	100.00%	-
DY	1.34	1.30	1.07	1.42	1.91	0.76	0.70	11.42%
YoY %	3.08%	21.50%	-24.65%	-25.65%	151.32%	8.57%	-	-
Horiz. %	191.43%	185.71%	152.86%	202.86%	272.86%	108.57%	100.00%	-
P/NAPS	0.46	0.49	0.65	0.58	0.50	0.82	1.00	-12.13%
YoY %	-6.12%	-24.62%	12.07%	16.00%	-39.02%	-18.00%	-	-
Horiz. %	46.00%	49.00%	65.00%	58.00%	50.00%	82.00%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	20/09/10	17/09/09	17/09/08	18/09/07	19/09/06	19/09/05	20/09/04	-
Price	2.10	2.18	2.62	1.91	2.00	1.99	2.70	-
P/RPS	0.40	0.55	0.57	0.39	0.53	0.47	0.77	-10.33%
YoY %	-27.27%	-3.51%	46.15%	-26.42%	12.77%	-38.96%	-	-
Horiz. %	51.95%	71.43%	74.03%	50.65%	68.83%	61.04%	100.00%	-
P/EPS	7.69	9.60	3.67	4.00	6.08	6.12	9.00	-2.58%
YoY %	-19.90%	161.58%	-8.25%	-34.21%	-0.65%	-32.00%	-	-
Horiz. %	85.44%	106.67%	40.78%	44.44%	67.56%	68.00%	100.00%	-
EY	13.00	10.41	27.21	25.03	16.45	16.33	11.11	2.65%
YoY %	24.88%	-61.74%	8.71%	52.16%	0.73%	46.98%	-	-
Horiz. %	117.01%	93.70%	244.91%	225.29%	148.06%	146.98%	100.00%	-
DY	1.43	1.38	1.15	1.57	1.50	0.88	0.65	14.03%
YoY %	3.62%	20.00%	-26.75%	4.67%	70.45%	35.38%	-	-
Horiz. %	220.00%	212.31%	176.92%	241.54%	230.77%	135.38%	100.00%	-
P/NAPS	0.43	0.46	0.61	0.53	0.64	0.71	1.08	-14.22%
YoY %	-6.52%	-24.59%	15.09%	-17.19%	-9.86%	-34.26%	-	-
Horiz. %	39.81%	42.59%	56.48%	49.07%	59.26%	65.74%	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