[KESM] YoY Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -69.17%
YoY- -29.7%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 70,179 69,163 64,786 64,236 50,357 63,581 47,247 6.81%
PBT 9,839 5,899 5,231 3,901 3,395 8,625 2,865 22.81%
Tax -1,773 -1,541 -1,672 -1,796 -1,179 -2,631 -574 20.66%
NP 8,066 4,358 3,559 2,105 2,216 5,994 2,291 23.32%
-
NP to SH 8,066 2,759 2,754 1,283 1,825 4,472 1,916 27.05%
-
Tax Rate 18.02% 26.12% 31.96% 46.04% 34.73% 30.50% 20.03% -
Total Cost 62,113 64,805 61,227 62,131 48,141 57,587 44,956 5.53%
-
Net Worth 272,978 248,791 239,078 231,310 230,297 218,870 200,967 5.23%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 272,978 248,791 239,078 231,310 230,297 218,870 200,967 5.23%
NOSH 43,014 43,014 43,014 43,014 43,452 43,000 42,577 0.17%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 11.49% 6.30% 5.49% 3.28% 4.40% 9.43% 4.85% -
ROE 2.95% 1.11% 1.15% 0.55% 0.79% 2.04% 0.95% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 163.15 160.79 150.61 149.34 115.89 147.86 110.97 6.63%
EPS 18.80 6.40 6.40 3.00 4.20 10.40 4.50 26.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3462 5.7839 5.5581 5.3775 5.30 5.09 4.72 5.05%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 163.15 160.79 150.61 149.34 117.07 147.81 109.84 6.81%
EPS 18.80 6.40 6.40 3.00 4.24 10.40 4.45 27.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3462 5.7839 5.5581 5.3775 5.354 5.0883 4.6721 5.23%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 5.05 2.72 1.90 1.76 1.86 2.10 1.85 -
P/RPS 3.10 1.69 1.26 1.18 1.60 1.42 1.67 10.85%
P/EPS 26.93 42.41 29.68 59.01 44.29 20.19 41.11 -6.80%
EY 3.71 2.36 3.37 1.69 2.26 4.95 2.43 7.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.47 0.34 0.33 0.35 0.41 0.39 12.71%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 24/11/15 24/11/14 25/11/13 22/11/12 22/11/11 18/11/10 24/11/09 -
Price 5.01 2.70 2.04 1.91 1.90 2.15 1.94 -
P/RPS 3.07 1.68 1.35 1.28 1.64 1.45 1.75 9.81%
P/EPS 26.72 42.09 31.86 64.04 45.24 20.67 43.11 -7.65%
EY 3.74 2.38 3.14 1.56 2.21 4.84 2.32 8.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.47 0.37 0.36 0.36 0.42 0.41 11.54%

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