[KESM] YoY TTM Result on 31-Jul-2004 [#4]

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
TTM Result
Revenue	209,661	162,159	180,985	151,941	104,720	46,963	50,169	26.90%
YoY %	29.29%	-10.40%	19.12%	45.09%	122.98%	-6.39%	-	-
Horiz. %	417.91%	323.23%	360.75%	302.86%	208.73%	93.61%	100.00%	-
PBT	26,593	20,129	19,104	18,739	13,767	1,811	4,164	36.19%
YoY %	32.11%	5.37%	1.95%	36.12%	660.19%	-56.51%	-	-
Horiz. %	638.64%	483.41%	458.79%	450.02%	330.62%	43.49%	100.00%	-
Tax	-3,789	-4,647	-5,123	-5,813	-3,661	3,566	-669	33.49%
YoY %	18.46%	9.29%	11.87%	-58.78%	-202.66%	633.03%	-	-
Horiz. %	566.37%	694.62%	765.77%	868.91%	547.23%	-533.03%	100.00%	-
NP	22,804	15,482	13,981	12,926	10,106	5,377	3,495	36.67%
YoY %	47.29%	10.74%	8.16%	27.90%	87.95%	53.85%	-	-
Horiz. %	652.47%	442.98%	400.03%	369.84%	289.16%	153.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,560	14,133	13,981	12,926	10,106	5,377	3,495	34.33%
YoY %	45.48%	1.09%	8.16%	27.90%	87.95%	53.85%	-	-
Horiz. %	588.27%	404.38%	400.03%	369.84%	289.16%	153.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.25%	23.09%	26.82%	31.02%	26.59%	-196.91%	16.07%	-
YoY %	-38.28%	-13.91%	-13.54%	16.66%	113.50%	-1,325.33%	-	-
Horiz. %	88.67%	143.68%	166.89%	193.03%	165.46%	-1,225.33%	100.00%	-
Total Cost	186,857	146,677	167,004	139,015	94,614	41,586	46,674	25.99%
YoY %	27.39%	-12.17%	20.13%	46.93%	127.51%	-10.90%	-	-
Horiz. %	400.34%	314.26%	357.81%	297.84%	202.71%	89.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,727	134,816	124,412	107,800	91,432	68,292	74,034	12.82%
YoY %	13.29%	8.36%	15.41%	17.90%	33.88%	-7.76%	-	-
Horiz. %	206.29%	182.10%	168.05%	145.61%	123.50%	92.24%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Dividend
Div	1,287	2,052	1,517	754	3,547	1,366	733	9.83%
YoY %	-37.28%	35.27%	101.19%	-78.74%	159.66%	86.36%	-	-
Horiz. %	175.58%	279.95%	206.96%	102.86%	483.90%	186.36%	100.00%	-
Div Payout %	6.26%	14.52%	10.85%	5.84%	35.11%	25.41%	20.99%	-
YoY %	-56.89%	33.82%	85.79%	-83.37%	38.17%	21.06%	-	-
Horiz. %	29.82%	69.18%	51.69%	27.82%	167.27%	121.06%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Equity
Net Worth	152,727	134,816	124,412	107,800	91,432	68,292	74,034	12.82%
YoY %	13.29%	8.36%	15.41%	17.90%	33.88%	-7.76%	-	-
Horiz. %	206.29%	182.10%	168.05%	145.61%	123.50%	92.24%	100.00%	-
NOSH	42,900	43,210	44,275	43,120	43,128	17,073	16,300	17.49%
YoY %	-0.72%	-2.41%	2.68%	-0.02%	152.61%	4.74%	-	-
Horiz. %	263.19%	265.09%	271.63%	264.54%	264.59%	104.74%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Ratio Analysis
NP Margin	10.88%	9.55%	7.72%	8.51%	9.65%	11.45%	6.97%	-
YoY %	13.93%	23.70%	-9.28%	-11.81%	-15.72%	64.28%	-	-
Horiz. %	156.10%	137.02%	110.76%	122.09%	138.45%	164.28%	100.00%	-
ROE	13.46%	10.48%	11.24%	11.99%	11.05%	7.87%	4.72%	-
YoY %	28.44%	-6.76%	-6.26%	8.51%	40.41%	66.74%	-	-
Horiz. %	285.17%	222.03%	238.14%	254.03%	234.11%	166.74%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Per Share
RPS	488.71	375.28	408.77	352.37	242.81	275.07	307.79	8.00%
YoY %	30.23%	-8.19%	16.01%	45.12%	-11.73%	-10.63%	-	-
Horiz. %	158.78%	121.93%	132.81%	114.48%	78.89%	89.37%	100.00%	-
EPS	47.92	32.71	31.58	29.98	23.43	31.49	21.44	14.33%
YoY %	46.50%	3.58%	5.34%	27.96%	-25.60%	46.87%	-	-
Horiz. %	223.51%	152.57%	147.29%	139.83%	109.28%	146.87%	100.00%	-
DPS	3.00	4.75	3.43	1.75	8.23	8.00	4.50	-6.53%
YoY %	-36.84%	38.48%	96.00%	-78.74%	2.88%	77.78%	-	-
Horiz. %	66.67%	105.56%	76.22%	38.89%	182.89%	177.78%	100.00%	-
NAPS	3.56	3.12	2.81	2.50	2.12	4.00	4.542	-3.97%
YoY %	14.10%	11.03%	12.40%	17.92%	-47.00%	-11.93%	-	-
Horiz. %	78.38%	68.69%	61.87%	55.04%	46.68%	88.07%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Adjusted Per Share Value based on latest NOSH - 43,120
RPS	487.42	376.99	420.75	353.23	243.45	109.18	116.63	26.90%
YoY %	29.29%	-10.40%	19.12%	45.09%	122.98%	-6.39%	-	-
Horiz. %	417.92%	323.24%	360.76%	302.86%	208.74%	93.61%	100.00%	-
EPS	47.80	32.86	32.50	30.05	23.49	12.50	8.13	34.32%
YoY %	45.47%	1.11%	8.15%	27.93%	87.92%	53.75%	-	-
Horiz. %	587.95%	404.18%	399.75%	369.62%	288.93%	153.75%	100.00%	-
DPS	2.99	4.77	3.53	1.75	8.25	3.18	1.71	9.75%
YoY %	-37.32%	35.13%	101.71%	-78.79%	159.43%	85.96%	-	-
Horiz. %	174.85%	278.95%	206.43%	102.34%	482.46%	185.96%	100.00%	-
NAPS	3.5506	3.1342	2.8923	2.5061	2.1256	1.5877	1.7212	12.82%
YoY %	13.29%	8.36%	15.41%	17.90%	33.88%	-7.76%	-	-
Horiz. %	206.29%	182.09%	168.04%	145.60%	123.50%	92.24%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	31/07/02	31/07/01	-
Price	2.12	1.57	2.30	2.50	3.30	2.52	1.66	-
P/RPS	0.43	0.42	0.56	0.71	1.36	0.92	0.54	-3.72%
YoY %	2.38%	-25.00%	-21.13%	-47.79%	47.83%	70.37%	-	-
Horiz. %	79.63%	77.78%	103.70%	131.48%	251.85%	170.37%	100.00%	-
P/EPS	4.42	4.80	7.28	8.34	14.08	8.00	7.74	-8.91%
YoY %	-7.92%	-34.07%	-12.71%	-40.77%	76.00%	3.36%	-	-
Horiz. %	57.11%	62.02%	94.06%	107.75%	181.91%	103.36%	100.00%	-
EY	22.61	20.83	13.73	11.99	7.10	12.50	12.92	9.77%
YoY %	8.55%	51.71%	14.51%	68.87%	-43.20%	-3.25%	-	-
Horiz. %	175.00%	161.22%	106.27%	92.80%	54.95%	96.75%	100.00%	-
DY	1.42	3.03	1.49	0.70	2.49	3.18	2.71	-10.20%
YoY %	-53.14%	103.36%	112.86%	-71.89%	-21.70%	17.34%	-	-
Horiz. %	52.40%	111.81%	54.98%	25.83%	91.88%	117.34%	100.00%	-
P/NAPS	0.60	0.50	0.82	1.00	1.56	0.63	0.37	8.38%
YoY %	20.00%	-39.02%	-18.00%	-35.90%	147.62%	70.27%	-	-
Horiz. %	162.16%	135.14%	221.62%	270.27%	421.62%	170.27%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Announcement Date
Date	18/09/07	19/09/06	19/09/05	20/09/04	23/09/03	26/09/02	27/09/01	-
Price	1.91	2.00	1.99	2.70	3.12	2.20	1.44	-
P/RPS	0.39	0.53	0.49	0.77	1.28	0.80	0.47	-3.06%
YoY %	-26.42%	8.16%	-36.36%	-39.84%	60.00%	70.21%	-	-
Horiz. %	82.98%	112.77%	104.26%	163.83%	272.34%	170.21%	100.00%	-
P/EPS	3.99	6.11	6.30	9.01	13.31	6.99	6.72	-8.31%
YoY %	-34.70%	-3.02%	-30.08%	-32.31%	90.41%	4.02%	-	-
Horiz. %	59.38%	90.92%	93.75%	134.08%	198.07%	104.02%	100.00%	-
EY	25.09	16.35	15.87	11.10	7.51	14.32	14.89	9.08%
YoY %	53.46%	3.02%	42.97%	47.80%	-47.56%	-3.83%	-	-
Horiz. %	168.50%	109.81%	106.58%	74.55%	50.44%	96.17%	100.00%	-
DY	1.57	2.38	1.72	0.65	2.64	3.64	3.13	-10.85%
YoY %	-34.03%	38.37%	164.62%	-75.38%	-27.47%	16.29%	-	-
Horiz. %	50.16%	76.04%	54.95%	20.77%	84.35%	116.29%	100.00%	-
P/NAPS	0.54	0.64	0.71	1.08	1.47	0.55	0.32	9.10%
YoY %	-15.62%	-9.86%	-34.26%	-26.53%	167.27%	71.88%	-	-
Horiz. %	168.75%	200.00%	221.88%	337.50%	459.38%	171.88%	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