[KESM] YoY Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
19-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 936.05%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 285,734 263,122 254,365 247,605 236,940 248,113 226,466 3.94%
PBT 36,239 24,039 19,804 14,024 11,981 22,716 19,403 10.96%
Tax -5,556 -3,061 -3,464 -4,583 -4,598 -6,037 -5,383 0.52%
NP 30,683 20,978 16,340 9,441 7,383 16,679 14,020 13.93%
-
NP to SH 30,683 17,031 10,883 4,569 4,161 12,382 11,746 17.33%
-
Tax Rate 15.33% 12.73% 17.49% 32.68% 38.38% 26.58% 27.74% -
Total Cost 255,051 242,144 238,025 238,164 229,557 231,434 212,446 3.09%
-
Net Worth 286,713 260,461 245,457 235,426 230,024 224,423 210,825 5.25%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 3,226 2,580 1,290 1,290 1,290 1,289 1,290 16.48%
Div Payout % 10.51% 15.15% 11.86% 28.24% 31.01% 10.42% 10.99% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 286,713 260,461 245,457 235,426 230,024 224,423 210,825 5.25%
NOSH 43,014 43,014 43,014 43,014 43,014 42,993 43,025 -0.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 10.74% 7.97% 6.42% 3.81% 3.12% 6.72% 6.19% -
ROE 10.70% 6.54% 4.43% 1.94% 1.81% 5.52% 5.57% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 664.27 611.71 591.35 575.63 550.84 577.10 526.35 3.95%
EPS 71.30 39.60 25.30 10.60 9.67 28.80 27.30 17.33%
DPS 7.50 6.00 3.00 3.00 3.00 3.00 3.00 16.48%
NAPS 6.6655 6.0552 5.7064 5.4732 5.3476 5.22 4.90 5.25%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 664.27 611.71 591.35 575.63 550.84 576.81 526.49 3.94%
EPS 71.30 39.60 25.30 10.60 9.67 28.79 27.31 17.32%
DPS 7.50 6.00 3.00 3.00 3.00 3.00 3.00 16.48%
NAPS 6.6655 6.0552 5.7064 5.4732 5.3476 5.2174 4.9013 5.25%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 6.66 4.20 3.02 1.81 1.90 2.12 2.24 -
P/RPS 1.00 0.69 0.51 0.31 0.34 0.37 0.43 15.08%
P/EPS 9.34 10.61 11.94 17.04 19.64 7.36 8.21 2.17%
EY 10.71 9.43 8.38 5.87 5.09 13.58 12.19 -2.13%
DY 1.13 1.43 0.99 1.66 1.58 1.42 1.34 -2.79%
P/NAPS 1.00 0.69 0.53 0.33 0.36 0.41 0.46 13.80%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 20/09/16 22/09/15 18/09/14 19/09/13 20/09/12 20/09/11 20/09/10 -
Price 8.00 4.07 2.85 1.76 1.81 1.90 2.10 -
P/RPS 1.20 0.67 0.48 0.31 0.33 0.33 0.40 20.07%
P/EPS 11.22 10.28 11.26 16.57 18.71 6.60 7.69 6.49%
EY 8.92 9.73 8.88 6.04 5.34 15.16 13.00 -6.07%
DY 0.94 1.47 1.05 1.70 1.66 1.58 1.43 -6.74%
P/NAPS 1.20 0.67 0.50 0.32 0.34 0.36 0.43 18.63%

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