[KESM] YoY Quarter Result on 30-Apr-2013 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 105.29%
YoY- -97.47%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 70,768 62,925 59,107 60,272 58,582 59,531 58,275 3.28%
PBT 9,220 4,152 3,773 3,073 3,703 4,340 4,858 11.25%
Tax -1,647 -1,134 -1,286 -1,836 -939 -1,233 -1,042 7.92%
NP 7,573 3,018 2,487 1,237 2,764 3,107 3,816 12.08%
-
NP to SH 7,573 1,732 1,360 47 1,861 2,453 2,870 17.53%
-
Tax Rate 17.86% 27.31% 34.08% 59.75% 25.36% 28.41% 21.45% -
Total Cost 63,195 59,907 56,620 59,035 55,818 56,424 54,459 2.50%
-
Net Worth 280,497 252,963 238,782 229,878 232,493 222,491 205,611 5.30%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - 1,290 - - - - - -
Div Payout % - 74.51% - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 280,497 252,963 238,782 229,878 232,493 222,491 205,611 5.30%
NOSH 43,014 43,014 43,014 43,014 43,014 43,035 42,835 0.06%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 10.70% 4.80% 4.21% 2.05% 4.72% 5.22% 6.55% -
ROE 2.70% 0.68% 0.57% 0.02% 0.80% 1.10% 1.40% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 164.52 146.29 137.41 140.12 136.19 138.33 136.04 3.21%
EPS 17.60 4.00 3.20 0.10 4.30 5.70 6.70 17.44%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.521 5.8809 5.5512 5.3442 5.405 5.17 4.80 5.23%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 164.52 146.29 137.41 140.12 136.19 138.40 135.48 3.28%
EPS 17.60 4.00 3.20 0.10 4.30 5.70 6.67 17.53%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.521 5.8809 5.5512 5.3442 5.405 5.1725 4.7801 5.30%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 4.23 2.82 2.60 1.73 2.02 2.30 2.33 -
P/RPS 2.57 1.93 1.89 1.23 1.48 1.66 1.71 7.01%
P/EPS 24.03 70.04 82.23 1,583.30 46.69 40.35 34.78 -5.97%
EY 4.16 1.43 1.22 0.06 2.14 2.48 2.88 6.31%
DY 0.00 1.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.47 0.32 0.37 0.44 0.49 4.81%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 02/06/16 02/06/15 29/05/14 28/05/13 24/05/12 26/05/11 10/06/10 -
Price 4.07 3.67 2.53 1.80 1.90 2.27 2.06 -
P/RPS 2.47 2.51 1.84 1.28 1.40 1.64 1.51 8.53%
P/EPS 23.12 91.15 80.02 1,647.36 43.92 39.82 30.75 -4.63%
EY 4.33 1.10 1.25 0.06 2.28 2.51 3.25 4.89%
DY 0.00 0.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.46 0.34 0.35 0.44 0.43 6.28%

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