[KESM] YoY Quarter Result on 31-Jul-2011 [#4]

Stock

[KESM] KESM INDUSTRIES BHD

Announcement Date

20-Sep-2011

Admission Sponsor

Sponsor

Financial Year

31-Jul-2011

Quarter

31-Jul-2011 [#4]

Profit Trend

QoQ- -12.6%

YoY- -50.8%

Quarter Report

KESM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Quarter Result
Revenue	68,648	64,403	69,724	61,349	65,056	47,065	46,192	6.82%
YoY %	6.59%	-7.63%	13.65%	-5.70%	38.23%	1.89%	-	-
Horiz. %	148.61%	139.42%	150.94%	132.81%	140.84%	101.89%	100.00%	-
PBT	9,352	4,956	498	3,835	6,892	3,464	4,283	13.89%
YoY %	88.70%	895.18%	-87.01%	-44.36%	98.96%	-19.12%	-	-
Horiz. %	218.35%	115.71%	11.63%	89.54%	160.92%	80.88%	100.00%	-
Tax	-400	1,238	-1,664	-598	-2,155	2,292	3,195	-
YoY %	-132.31%	174.40%	-178.26%	72.25%	-194.02%	-28.26%	-	-
Horiz. %	-12.52%	38.75%	-52.08%	-18.72%	-67.45%	71.74%	100.00%	-
NP	8,952	6,194	-1,166	3,237	4,737	5,756	7,478	3.04%
YoY %	44.53%	631.22%	-136.02%	-31.67%	-17.70%	-23.03%	-	-
Horiz. %	119.71%	82.83%	-15.59%	43.29%	63.35%	76.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,679	4,128	-2,582	2,144	4,358	4,811	6,811	-0.32%
YoY %	61.80%	259.88%	-220.43%	-50.80%	-9.42%	-29.36%	-	-
Horiz. %	98.06%	60.61%	-37.91%	31.48%	63.98%	70.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.28%	-24.98%	334.14%	15.59%	31.27%	-66.17%	-74.60%	-
YoY %	117.13%	-107.48%	2,043.30%	-50.14%	147.26%	11.30%	-	-
Horiz. %	-5.74%	33.49%	-447.91%	-20.90%	-41.92%	88.70%	100.00%	-
Total Cost	59,696	58,209	70,890	58,112	60,319	41,309	38,714	7.48%
YoY %	2.55%	-17.89%	21.99%	-3.66%	46.02%	6.70%	-	-
Horiz. %	154.20%	150.36%	183.11%	150.11%	155.81%	106.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	245,457	235,426	230,024	223,833	211,427	201,460	186,655	4.66%
YoY %	4.26%	2.35%	2.77%	5.87%	4.95%	7.93%	-	-
Horiz. %	131.50%	126.13%	123.23%	119.92%	113.27%	107.93%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Dividend
Div	1,290	1,290	1,290	1,286	1,294	1,288	1,293	-0.03%
YoY %	0.00%	0.00%	0.31%	-0.62%	0.47%	-0.39%	-	-
Horiz. %	99.77%	99.77%	99.77%	99.46%	100.08%	99.61%	100.00%	-
Div Payout %	19.32%	31.26%	0.00%	60.00%	29.70%	26.79%	18.99%	-
YoY %	-38.20%	0.00%	0.00%	102.02%	10.86%	41.07%	-	-
Horiz. %	101.74%	164.61%	0.00%	315.96%	156.40%	141.07%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Equity
Net Worth	245,457	235,426	230,024	223,833	211,427	201,460	186,655	4.66%
YoY %	4.26%	2.35%	2.77%	5.87%	4.95%	7.93%	-	-
Horiz. %	131.50%	126.13%	123.23%	119.92%	113.27%	107.93%	100.00%	-
NOSH	43,014	43,014	43,014	42,880	43,148	42,955	43,107	-0.03%
YoY %	0.00%	0.00%	0.31%	-0.62%	0.45%	-0.35%	-	-
Horiz. %	99.78%	99.78%	99.78%	99.47%	100.10%	99.65%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Ratio Analysis
NP Margin	13.04%	9.62%	-1.67%	5.28%	7.28%	12.23%	16.19%	-
YoY %	35.55%	676.05%	-131.63%	-27.47%	-40.47%	-24.46%	-	-
Horiz. %	80.54%	59.42%	-10.32%	32.61%	44.97%	75.54%	100.00%	-
ROE	2.72%	1.75%	-1.12%	0.96%	2.06%	2.39%	3.65%	-
YoY %	55.43%	256.25%	-216.67%	-53.40%	-13.81%	-34.52%	-	-
Horiz. %	74.52%	47.95%	-30.68%	26.30%	56.44%	65.48%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Per Share
RPS	159.59	149.72	162.09	143.07	150.77	109.57	107.16	6.86%
YoY %	6.59%	-7.63%	13.29%	-5.11%	37.60%	2.25%	-	-
Horiz. %	148.93%	139.72%	151.26%	133.51%	140.70%	102.25%	100.00%	-
EPS	15.50	9.60	-6.00	5.00	10.10	11.20	15.80	-0.31%
YoY %	61.46%	260.00%	-220.00%	-50.50%	-9.82%	-29.11%	-	-
Horiz. %	98.10%	60.76%	-37.97%	31.65%	63.92%	70.89%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	3.00	3.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.7064	5.4732	5.3476	5.22	4.90	4.69	4.33	4.70%
YoY %	4.26%	2.35%	2.44%	6.53%	4.48%	8.31%	-	-
Horiz. %	131.79%	126.40%	123.50%	120.55%	113.16%	108.31%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 42,880
RPS	159.59	149.72	162.09	142.62	151.24	109.42	107.39	6.82%
YoY %	6.59%	-7.63%	13.65%	-5.70%	38.22%	1.89%	-	-
Horiz. %	148.61%	139.42%	150.94%	132.81%	140.83%	101.89%	100.00%	-
EPS	15.50	9.60	-6.00	4.98	10.13	11.18	15.83	-0.35%
YoY %	61.46%	260.00%	-220.48%	-50.84%	-9.39%	-29.37%	-	-
Horiz. %	97.92%	60.64%	-37.90%	31.46%	63.99%	70.63%	100.00%	-
DPS	3.00	3.00	3.00	2.99	3.01	3.00	3.01	-0.05%
YoY %	0.00%	0.00%	0.33%	-0.66%	0.33%	-0.33%	-	-
Horiz. %	99.67%	99.67%	99.67%	99.34%	100.00%	99.67%	100.00%	-
NAPS	5.7064	5.4732	5.3476	5.2037	4.9153	4.6836	4.3394	4.66%
YoY %	4.26%	2.35%	2.77%	5.87%	4.95%	7.93%	-	-
Horiz. %	131.50%	126.13%	123.23%	119.92%	113.27%	107.93%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	-
Price	3.02	1.81	1.90	2.12	2.24	2.30	2.81	-
P/RPS	1.89	1.21	1.17	1.48	1.49	2.10	2.62	-5.29%
YoY %	56.20%	3.42%	-20.95%	-0.67%	-29.05%	-19.85%	-	-
Horiz. %	72.14%	46.18%	44.66%	56.49%	56.87%	80.15%	100.00%	-
P/EPS	19.45	18.86	-31.65	42.40	22.18	20.54	17.78	1.50%
YoY %	3.13%	159.59%	-174.65%	91.16%	7.98%	15.52%	-	-
Horiz. %	109.39%	106.07%	-178.01%	238.47%	124.75%	115.52%	100.00%	-
EY	5.14	5.30	-3.16	2.36	4.51	4.87	5.62	-1.47%
YoY %	-3.02%	267.72%	-233.90%	-47.67%	-7.39%	-13.35%	-	-
Horiz. %	91.46%	94.31%	-56.23%	41.99%	80.25%	86.65%	100.00%	-
DY	0.99	1.66	1.58	1.42	1.34	1.30	1.07	-1.28%
YoY %	-40.36%	5.06%	11.27%	5.97%	3.08%	21.50%	-	-
Horiz. %	92.52%	155.14%	147.66%	132.71%	125.23%	121.50%	100.00%	-
P/NAPS	0.53	0.33	0.36	0.41	0.46	0.49	0.65	-3.34%
YoY %	60.61%	-8.33%	-12.20%	-10.87%	-6.12%	-24.62%	-	-
Horiz. %	81.54%	50.77%	55.38%	63.08%	70.77%	75.38%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	18/09/14	19/09/13	20/09/12	20/09/11	20/09/10	17/09/09	17/09/08	-
Price	2.85	1.76	1.81	1.90	2.10	2.18	2.62	-
P/RPS	1.79	1.18	1.12	1.33	1.39	1.99	2.45	-5.09%
YoY %	51.69%	5.36%	-15.79%	-4.32%	-30.15%	-18.78%	-	-
Horiz. %	73.06%	48.16%	45.71%	54.29%	56.73%	81.22%	100.00%	-
P/EPS	18.35	18.34	-30.15	38.00	20.79	19.46	16.58	1.70%
YoY %	0.05%	160.83%	-179.34%	82.78%	6.83%	17.37%	-	-
Horiz. %	110.68%	110.62%	-181.85%	229.19%	125.39%	117.37%	100.00%	-
EY	5.45	5.45	-3.32	2.63	4.81	5.14	6.03	-1.67%
YoY %	0.00%	264.16%	-226.24%	-45.32%	-6.42%	-14.76%	-	-
Horiz. %	90.38%	90.38%	-55.06%	43.62%	79.77%	85.24%	100.00%	-
DY	1.05	1.70	1.66	1.58	1.43	1.38	1.15	-1.50%
YoY %	-38.24%	2.41%	5.06%	10.49%	3.62%	20.00%	-	-
Horiz. %	91.30%	147.83%	144.35%	137.39%	124.35%	120.00%	100.00%	-
P/NAPS	0.50	0.32	0.34	0.36	0.43	0.46	0.61	-3.25%
YoY %	56.25%	-5.88%	-5.56%	-16.28%	-6.52%	-24.59%	-	-
Horiz. %	81.97%	52.46%	55.74%	59.02%	70.49%	75.41%	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