[KESM] YoY 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- 8682.98%
YoY- 259.88%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 74,528 68,938 68,648 64,403 69,724 61,349 65,056 2.28%
PBT 9,371 9,753 9,352 4,956 498 3,835 6,892 5.24%
Tax -1,326 698 -400 1,238 -1,664 -598 -2,155 -7.76%
NP 8,045 10,451 8,952 6,194 -1,166 3,237 4,737 9.21%
-
NP to SH 8,045 10,451 6,679 4,128 -2,582 2,144 4,358 10.74%
-
Tax Rate 14.15% -7.16% 4.28% -24.98% 334.14% 15.59% 31.27% -
Total Cost 66,483 58,487 59,696 58,209 70,890 58,112 60,319 1.63%
-
Net Worth 286,713 260,461 245,457 235,426 230,024 223,833 211,427 5.20%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 1,290 1,290 1,290 1,290 1,290 1,286 1,294 -0.05%
Div Payout % 16.04% 12.35% 19.32% 31.26% 0.00% 60.00% 29.70% -
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 286,713 260,461 245,457 235,426 230,024 223,833 211,427 5.20%
NOSH 43,014 43,014 43,014 43,014 43,014 42,880 43,148 -0.05%
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 10.79% 15.16% 13.04% 9.62% -1.67% 5.28% 7.28% -
ROE 2.81% 4.01% 2.72% 1.75% -1.12% 0.96% 2.06% -
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 173.26 160.27 159.59 149.72 162.09 143.07 150.77 2.34%
EPS 18.70 24.30 15.50 9.60 -6.00 5.00 10.10 10.80%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
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 173.26 160.27 159.59 149.72 162.09 142.62 151.24 2.28%
EPS 18.70 24.30 15.50 9.60 -6.00 4.98 10.13 10.74%
DPS 3.00 3.00 3.00 3.00 3.00 2.99 3.01 -0.05%
NAPS 6.6655 6.0552 5.7064 5.4732 5.3476 5.2037 4.9153 5.20%
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 3.84 2.62 1.89 1.21 1.17 1.48 1.49 17.07%
P/EPS 35.61 17.29 19.45 18.86 -31.65 42.40 22.18 8.20%
EY 2.81 5.78 5.14 5.30 -3.16 2.36 4.51 -7.57%
DY 0.45 0.71 0.99 1.66 1.58 1.42 1.34 -16.61%
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 4.62 2.54 1.79 1.18 1.12 1.33 1.39 22.14%
P/EPS 42.77 16.75 18.35 18.34 -30.15 38.00 20.79 12.76%
EY 2.34 5.97 5.45 5.45 -3.32 2.63 4.81 -11.30%
DY 0.38 0.74 1.05 1.70 1.66 1.58 1.43 -19.80%
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