[KESM] YoY Annualized Quarter Result on 31-Oct-2011 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -41.04%
YoY- -59.19%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 276,652 259,144 256,944 201,428 254,324 188,988 182,128 7.21%
PBT 23,596 20,924 15,604 13,580 34,500 11,460 19,868 2.90%
Tax -6,164 -6,688 -7,184 -4,716 -10,524 -2,296 -2,808 13.99%
NP 17,432 14,236 8,420 8,864 23,976 9,164 17,060 0.35%
-
NP to SH 11,036 11,016 5,132 7,300 17,888 7,664 16,080 -6.07%
-
Tax Rate 26.12% 31.96% 46.04% 34.73% 30.50% 20.03% 14.13% -
Total Cost 259,220 244,908 248,524 192,564 230,348 179,824 165,068 7.80%
-
Net Worth 248,791 239,078 231,310 230,297 218,870 200,967 190,736 4.52%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 248,791 239,078 231,310 230,297 218,870 200,967 190,736 4.52%
NOSH 43,014 43,014 43,014 43,452 43,000 42,577 42,765 0.09%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 6.30% 5.49% 3.28% 4.40% 9.43% 4.85% 9.37% -
ROE 4.44% 4.61% 2.22% 3.17% 8.17% 3.81% 8.43% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 643.16 602.46 597.34 463.56 591.45 443.87 425.87 7.10%
EPS 25.60 25.60 12.00 16.80 41.60 18.00 37.60 -6.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7839 5.5581 5.3775 5.30 5.09 4.72 4.46 4.42%
Adjusted Per Share Value based on latest NOSH - 43,452
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 643.16 602.46 597.34 468.28 591.25 439.36 423.41 7.21%
EPS 25.60 25.60 12.00 16.97 41.59 17.82 37.38 -6.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7839 5.5581 5.3775 5.354 5.0883 4.6721 4.4342 4.52%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.72 1.90 1.76 1.86 2.10 1.85 2.00 -
P/RPS 0.42 0.32 0.29 0.40 0.36 0.42 0.47 -1.85%
P/EPS 10.60 7.42 14.75 11.07 5.05 10.28 5.32 12.16%
EY 9.43 13.48 6.78 9.03 19.81 9.73 18.80 -10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.34 0.33 0.35 0.41 0.39 0.45 0.72%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 24/11/14 25/11/13 22/11/12 22/11/11 18/11/10 24/11/09 25/11/08 -
Price 2.70 2.04 1.91 1.90 2.15 1.94 1.95 -
P/RPS 0.42 0.34 0.32 0.41 0.36 0.44 0.46 -1.50%
P/EPS 10.52 7.97 16.01 11.31 5.17 10.78 5.19 12.49%
EY 9.50 12.55 6.25 8.84 19.35 9.28 19.28 -11.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.37 0.36 0.36 0.42 0.41 0.44 1.10%

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