[KESM] YoY TTM Result on 30-Apr-2006 [#3]

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	30/04/05	30/04/03	CAGR
TTM Result
Revenue	168,442	208,912	202,260	158,054	136,573	181,811	86,931	11.64%
YoY %	-19.37%	3.29%	27.97%	15.73%	-24.88%	109.14%	-	-
Horiz. %	193.77%	240.32%	232.67%	181.82%	157.11%	209.14%	100.00%	-
PBT	11,267	25,580	23,339	17,753	16,926	21,543	10,708	0.85%
YoY %	-55.95%	9.60%	31.47%	4.89%	-21.43%	101.19%	-	-
Horiz. %	105.22%	238.89%	217.96%	165.79%	158.07%	201.19%	100.00%	-
Tax	1,738	11,635	-5,180	-3,491	-5,635	-6,702	-926	-
YoY %	-85.06%	324.61%	-48.38%	38.05%	15.92%	-623.76%	-	-
Horiz. %	-187.69%	-1,256.48%	559.40%	377.00%	608.53%	723.76%	100.00%	-
NP	13,005	37,215	18,159	14,262	11,291	14,841	9,782	4.85%
YoY %	-65.05%	104.94%	27.32%	26.31%	-23.92%	51.72%	-	-
Horiz. %	132.95%	380.44%	185.64%	145.80%	115.43%	151.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,757	32,930	15,585	13,480	11,291	14,841	9,782	3.10%
YoY %	-64.30%	111.29%	15.62%	19.39%	-23.92%	51.72%	-	-
Horiz. %	120.19%	336.64%	159.32%	137.80%	115.43%	151.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-15.43%	-45.48%	22.19%	19.66%	33.29%	31.11%	8.65%	-
YoY %	66.07%	-304.96%	12.87%	-40.94%	7.01%	259.65%	-	-
Horiz. %	-178.38%	-525.78%	256.53%	227.28%	384.86%	359.65%	100.00%	-
Total Cost	155,437	171,697	184,101	143,792	125,282	166,970	77,149	12.37%
YoY %	-9.47%	-6.74%	28.03%	14.77%	-24.97%	116.43%	-	-
Horiz. %	201.48%	222.55%	238.63%	186.38%	162.39%	216.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,346	178,369	144,502	129,644	98,795	117,272	84,636	13.84%
YoY %	3.35%	23.44%	11.46%	31.23%	-15.76%	38.56%	-	-
Horiz. %	217.81%	210.75%	170.73%	153.18%	116.73%	138.56%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	30/04/05	30/04/03	CAGR
Dividend
Div	1,293	1,287	1,296	1,531	1,502	1,497	768	9.06%
YoY %	0.47%	-0.69%	-15.35%	1.93%	0.33%	94.92%	-	-
Horiz. %	168.36%	167.58%	168.75%	199.35%	195.57%	194.92%	100.00%	-
Div Payout %	11.00%	3.91%	8.32%	11.36%	13.31%	10.09%	7.85%	-
YoY %	181.33%	-53.00%	-26.76%	-14.65%	31.91%	28.54%	-	-
Horiz. %	140.13%	49.81%	105.99%	144.71%	169.55%	128.54%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	30/04/05	30/04/03	CAGR
Equity
Net Worth	184,346	178,369	144,502	129,644	98,795	117,272	84,636	13.84%
YoY %	3.35%	23.44%	11.46%	31.23%	-15.76%	38.56%	-	-
Horiz. %	217.81%	210.75%	170.73%	153.18%	116.73%	138.56%	100.00%	-
NOSH	41,333	43,084	43,135	42,928	42,954	42,957	42,318	-0.39%
YoY %	-4.06%	-0.12%	0.48%	-0.06%	-0.01%	1.51%	-	-
Horiz. %	97.67%	101.81%	101.93%	101.44%	101.50%	101.51%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	30/04/05	30/04/03	CAGR
Ratio Analysis
NP Margin	7.72%	17.81%	8.98%	9.02%	8.27%	8.16%	11.25%	-
YoY %	-56.65%	98.33%	-0.44%	9.07%	1.35%	-27.47%	-	-
Horiz. %	68.62%	158.31%	79.82%	80.18%	73.51%	72.53%	100.00%	-
ROE	6.38%	18.46%	10.79%	10.40%	11.43%	12.66%	11.56%	-
YoY %	-65.44%	71.08%	3.75%	-9.01%	-9.72%	9.52%	-	-
Horiz. %	55.19%	159.69%	93.34%	89.97%	98.88%	109.52%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	30/04/05	30/04/03	CAGR
Per Share
RPS	407.52	484.89	468.90	368.18	317.95	423.24	205.42	12.08%
YoY %	-15.96%	3.41%	27.36%	15.80%	-24.88%	106.04%	-	-
Horiz. %	198.38%	236.05%	228.26%	179.23%	154.78%	206.04%	100.00%	-
EPS	28.44	76.43	36.13	31.40	26.29	34.55	23.12	3.50%
YoY %	-62.79%	111.54%	15.06%	19.44%	-23.91%	49.44%	-	-
Horiz. %	123.01%	330.58%	156.27%	135.81%	113.71%	149.44%	100.00%	-
DPS	3.13	3.00	3.00	3.57	3.50	3.50	1.82	9.44%
YoY %	4.33%	0.00%	-15.97%	2.00%	0.00%	92.31%	-	-
Horiz. %	171.98%	164.84%	164.84%	196.15%	192.31%	192.31%	100.00%	-
NAPS	4.46	4.14	3.35	3.02	2.30	2.73	2.00	14.28%
YoY %	7.73%	23.58%	10.93%	31.30%	-15.75%	36.50%	-	-
Horiz. %	223.00%	207.00%	167.50%	151.00%	115.00%	136.50%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	30/04/05	30/04/03	CAGR
Adjusted Per Share Value based on latest NOSH - 42,928
RPS	391.59	485.68	470.21	367.44	317.50	422.67	202.10	11.64%
YoY %	-19.37%	3.29%	27.97%	15.73%	-24.88%	109.14%	-	-
Horiz. %	193.76%	240.32%	232.66%	181.81%	157.10%	209.14%	100.00%	-
EPS	27.33	76.56	36.23	31.34	26.25	34.50	22.74	3.10%
YoY %	-64.30%	111.32%	15.60%	19.39%	-23.91%	51.72%	-	-
Horiz. %	120.18%	336.68%	159.32%	137.82%	115.44%	151.72%	100.00%	-
DPS	3.01	2.99	3.01	3.56	3.49	3.48	1.79	9.03%
YoY %	0.67%	-0.66%	-15.45%	2.01%	0.29%	94.41%	-	-
Horiz. %	168.16%	167.04%	168.16%	198.88%	194.97%	194.41%	100.00%	-
NAPS	4.2857	4.1467	3.3594	3.014	2.2968	2.7264	1.9676	13.84%
YoY %	3.35%	23.44%	11.46%	31.23%	-15.76%	38.56%	-	-
Horiz. %	217.81%	210.75%	170.74%	153.18%	116.73%	138.56%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	30/04/05	30/04/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/09	30/04/08	30/04/07	28/04/06	30/04/04	29/04/05	30/04/03	-
Price	1.90	2.81	1.88	1.90	3.00	2.51	2.10	-
P/RPS	0.47	0.58	0.40	0.52	0.94	0.59	1.02	-12.10%
YoY %	-18.97%	45.00%	-23.08%	-44.68%	59.32%	-42.16%	-	-
Horiz. %	46.08%	56.86%	39.22%	50.98%	92.16%	57.84%	100.00%	-
P/EPS	6.68	3.68	5.20	6.05	11.41	7.27	9.08	-4.98%
YoY %	81.52%	-29.23%	-14.05%	-46.98%	56.95%	-19.93%	-	-
Horiz. %	73.57%	40.53%	57.27%	66.63%	125.66%	80.07%	100.00%	-
EY	14.97	27.20	19.22	16.53	8.76	13.76	11.01	5.24%
YoY %	-44.96%	41.52%	16.27%	88.70%	-36.34%	24.98%	-	-
Horiz. %	135.97%	247.05%	174.57%	150.14%	79.56%	124.98%	100.00%	-
DY	1.65	1.07	1.60	1.88	1.17	1.39	0.86	11.46%
YoY %	54.21%	-33.13%	-14.89%	60.68%	-15.83%	61.63%	-	-
Horiz. %	191.86%	124.42%	186.05%	218.60%	136.05%	161.63%	100.00%	-
P/NAPS	0.43	0.68	0.56	0.63	1.30	0.92	1.05	-13.81%
YoY %	-36.76%	21.43%	-11.11%	-51.54%	41.30%	-12.38%	-	-
Horiz. %	40.95%	64.76%	53.33%	60.00%	123.81%	87.62%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/04	30/04/05	30/04/03	CAGR
Price Multiplier on Announcement Date
Date	27/05/09	20/05/08	22/05/07	25/05/06	21/05/04	26/05/05	29/05/03	-
Price	2.25	2.80	1.80	2.00	2.95	2.40	2.45	-
P/RPS	0.55	0.58	0.38	0.54	0.93	0.57	1.19	-12.05%
YoY %	-5.17%	52.63%	-29.63%	-41.94%	63.16%	-52.10%	-	-
Horiz. %	46.22%	48.74%	31.93%	45.38%	78.15%	47.90%	100.00%	-
P/EPS	7.91	3.66	4.98	6.37	11.22	6.95	10.60	-4.75%
YoY %	116.12%	-26.51%	-21.82%	-43.23%	61.44%	-34.43%	-	-
Horiz. %	74.62%	34.53%	46.98%	60.09%	105.85%	65.57%	100.00%	-
EY	12.64	27.30	20.07	15.70	8.91	14.40	9.43	4.99%
YoY %	-53.70%	36.02%	27.83%	76.21%	-38.12%	52.70%	-	-
Horiz. %	134.04%	289.50%	212.83%	166.49%	94.49%	152.70%	100.00%	-
DY	1.39	1.07	1.67	1.78	1.19	1.46	0.74	11.06%
YoY %	29.91%	-35.93%	-6.18%	49.58%	-18.49%	97.30%	-	-
Horiz. %	187.84%	144.59%	225.68%	240.54%	160.81%	197.30%	100.00%	-
P/NAPS	0.50	0.68	0.54	0.66	1.28	0.88	1.23	-13.91%
YoY %	-26.47%	25.93%	-18.18%	-48.44%	45.45%	-28.46%	-	-
Horiz. %	40.65%	55.28%	43.90%	53.66%	104.07%	71.54%	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