[KESM] YoY TTM Result on 31-Jan-2013 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
11-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -109.04%
YoY- -103.45%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 272,301 259,014 251,285 251,236 229,514 250,564 187,610 6.40%
PBT 31,553 23,259 14,708 10,196 15,955 26,291 12,207 17.14%
Tax -3,019 -4,311 -2,376 -6,588 -3,826 -7,403 -536 33.37%
NP 28,534 18,948 12,332 3,608 12,129 18,888 11,671 16.05%
-
NP to SH 27,248 12,887 7,019 -327 9,479 15,013 9,577 19.02%
-
Tax Rate 9.57% 18.53% 16.15% 64.61% 23.98% 28.16% 4.39% -
Total Cost 243,767 240,066 238,953 247,628 217,385 231,676 175,939 5.58%
-
Net Worth 275,180 252,361 238,554 229,697 230,639 221,153 205,991 4.94%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 2,580 1,290 1,290 1,290 1,286 1,294 1,288 12.26%
Div Payout % 9.47% 10.01% 18.38% 0.00% 13.57% 8.62% 13.46% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 275,180 252,361 238,554 229,697 230,639 221,153 205,991 4.94%
NOSH 43,014 43,014 43,014 43,014 43,014 43,025 43,366 -0.13%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 10.48% 7.32% 4.91% 1.44% 5.28% 7.54% 6.22% -
ROE 9.90% 5.11% 2.94% -0.14% 4.11% 6.79% 4.65% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 633.04 602.16 584.19 584.07 533.57 582.36 432.61 6.54%
EPS 63.35 29.96 16.32 -0.76 22.04 34.89 22.08 19.19%
DPS 6.00 3.00 3.00 3.00 3.00 3.00 2.97 12.42%
NAPS 6.3974 5.8669 5.5459 5.34 5.3619 5.14 4.75 5.08%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 633.04 602.16 584.19 584.07 533.57 582.51 436.16 6.40%
EPS 63.35 29.96 16.32 -0.76 22.04 34.90 22.26 19.03%
DPS 6.00 3.00 3.00 3.00 3.00 3.01 3.00 12.24%
NAPS 6.3974 5.8669 5.5459 5.34 5.3619 5.1414 4.7889 4.94%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 4.85 2.42 2.05 1.80 2.00 2.36 1.95 -
P/RPS 0.77 0.40 0.35 0.31 0.37 0.41 0.45 9.36%
P/EPS 7.66 8.08 12.56 -236.78 9.08 6.76 8.83 -2.34%
EY 13.06 12.38 7.96 -0.42 11.02 14.79 11.33 2.39%
DY 1.24 1.24 1.46 1.67 1.50 1.27 1.52 -3.33%
P/NAPS 0.76 0.41 0.37 0.34 0.37 0.46 0.41 10.82%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 10/03/16 11/03/15 10/03/14 11/03/13 08/03/12 08/03/11 09/03/10 -
Price 4.16 2.68 2.62 1.80 2.00 2.21 1.97 -
P/RPS 0.66 0.45 0.45 0.31 0.37 0.38 0.46 6.19%
P/EPS 6.57 8.95 16.06 -236.78 9.08 6.33 8.92 -4.96%
EY 15.23 11.18 6.23 -0.42 11.02 15.79 11.21 5.23%
DY 1.44 1.12 1.15 1.67 1.50 1.36 1.51 -0.78%
P/NAPS 0.65 0.46 0.47 0.34 0.37 0.43 0.41 7.97%

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