[KESM] YoY TTM Result on 31-Jul-2006 [#4]

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
TTM Result
Revenue	169,315	197,504	209,661	162,159	180,985	151,941	104,720	8.32%
YoY %	-14.27%	-5.80%	29.29%	-10.40%	19.12%	45.09%	-	-
Horiz. %	161.68%	188.60%	200.21%	154.85%	172.83%	145.09%	100.00%	-
PBT	10,448	20,691	26,593	20,129	19,104	18,739	13,767	-4.48%
YoY %	-49.50%	-22.19%	32.11%	5.37%	1.95%	36.12%	-	-
Horiz. %	75.89%	150.29%	193.16%	146.21%	138.77%	136.12%	100.00%	-
Tax	835	14,685	-3,789	-4,647	-5,123	-5,813	-3,661	-
YoY %	-94.31%	487.57%	18.46%	9.29%	11.87%	-58.78%	-	-
Horiz. %	-22.81%	-401.12%	103.50%	126.93%	139.93%	158.78%	100.00%	-
NP	11,283	35,376	22,804	15,482	13,981	12,926	10,106	1.85%
YoY %	-68.11%	55.13%	47.29%	10.74%	8.16%	27.90%	-	-
Horiz. %	111.65%	350.05%	225.65%	153.20%	138.34%	127.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,757	30,661	20,560	14,133	13,981	12,926	10,106	-0.58%
YoY %	-68.18%	49.13%	45.48%	1.09%	8.16%	27.90%	-	-
Horiz. %	96.55%	303.39%	203.44%	139.85%	138.34%	127.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-7.99%	-70.97%	14.25%	23.09%	26.82%	31.02%	26.59%	-
YoY %	88.74%	-598.04%	-38.28%	-13.91%	-13.54%	16.66%	-	-
Horiz. %	-30.05%	-266.90%	53.59%	86.84%	100.86%	116.66%	100.00%	-
Total Cost	158,032	162,128	186,857	146,677	167,004	139,015	94,614	8.91%
YoY %	-2.53%	-13.23%	27.39%	-12.17%	20.13%	46.93%	-	-
Horiz. %	167.03%	171.36%	197.49%	155.03%	176.51%	146.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,460	186,655	152,727	134,816	124,412	107,800	91,432	14.05%
YoY %	7.93%	22.21%	13.29%	8.36%	15.41%	17.90%	-	-
Horiz. %	220.34%	204.15%	167.04%	147.45%	136.07%	117.90%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	1,288	1,293	1,287	2,052	1,517	754	3,547	-15.52%
YoY %	-0.39%	0.47%	-37.28%	35.27%	101.19%	-78.74%	-	-
Horiz. %	36.31%	36.45%	36.28%	57.85%	42.77%	21.26%	100.00%	-
Div Payout %	13.21%	4.22%	6.26%	14.52%	10.85%	5.84%	35.11%	-
YoY %	213.03%	-32.59%	-56.89%	33.82%	85.79%	-83.37%	-	-
Horiz. %	37.62%	12.02%	17.83%	41.36%	30.90%	16.63%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	201,460	186,655	152,727	134,816	124,412	107,800	91,432	14.05%
YoY %	7.93%	22.21%	13.29%	8.36%	15.41%	17.90%	-	-
Horiz. %	220.34%	204.15%	167.04%	147.45%	136.07%	117.90%	100.00%	-
NOSH	42,955	43,107	42,900	43,210	44,275	43,120	43,128	-0.06%
YoY %	-0.35%	0.48%	-0.72%	-2.41%	2.68%	-0.02%	-	-
Horiz. %	99.60%	99.95%	99.47%	100.19%	102.66%	99.98%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	6.66%	17.91%	10.88%	9.55%	7.72%	8.51%	9.65%	-
YoY %	-62.81%	64.61%	13.93%	23.70%	-9.28%	-11.81%	-	-
Horiz. %	69.02%	185.60%	112.75%	98.96%	80.00%	88.19%	100.00%	-
ROE	4.84%	16.43%	13.46%	10.48%	11.24%	11.99%	11.05%	-
YoY %	-70.54%	22.07%	28.44%	-6.76%	-6.26%	8.51%	-	-
Horiz. %	43.80%	148.69%	121.81%	94.84%	101.72%	108.51%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	394.17	458.17	488.71	375.28	408.77	352.37	242.81	8.40%
YoY %	-13.97%	-6.25%	30.23%	-8.19%	16.01%	45.12%	-	-
Horiz. %	162.34%	188.69%	201.27%	154.56%	168.35%	145.12%	100.00%	-
EPS	22.71	71.13	47.92	32.71	31.58	29.98	23.43	-0.51%
YoY %	-68.07%	48.43%	46.50%	3.58%	5.34%	27.96%	-	-
Horiz. %	96.93%	303.59%	204.52%	139.61%	134.78%	127.96%	100.00%	-
DPS	3.00	3.00	3.00	4.75	3.43	1.75	8.23	-15.46%
YoY %	0.00%	0.00%	-36.84%	38.48%	96.00%	-78.74%	-	-
Horiz. %	36.45%	36.45%	36.45%	57.72%	41.68%	21.26%	100.00%	-
NAPS	4.69	4.33	3.56	3.12	2.81	2.50	2.12	14.13%
YoY %	8.31%	21.63%	14.10%	11.03%	12.40%	17.92%	-	-
Horiz. %	221.23%	204.25%	167.92%	147.17%	132.55%	117.92%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 43,210
RPS	393.62	459.16	487.42	376.99	420.75	353.23	243.45	8.32%
YoY %	-14.27%	-5.80%	29.29%	-10.40%	19.12%	45.09%	-	-
Horiz. %	161.68%	188.61%	200.21%	154.85%	172.83%	145.09%	100.00%	-
EPS	22.68	71.28	47.80	32.86	32.50	30.05	23.49	-0.58%
YoY %	-68.18%	49.12%	45.47%	1.11%	8.15%	27.93%	-	-
Horiz. %	96.55%	303.45%	203.49%	139.89%	138.36%	127.93%	100.00%	-
DPS	3.00	3.01	2.99	4.77	3.53	1.75	8.25	-15.50%
YoY %	-0.33%	0.67%	-37.32%	35.13%	101.71%	-78.79%	-	-
Horiz. %	36.36%	36.48%	36.24%	57.82%	42.79%	21.21%	100.00%	-
NAPS	4.6836	4.3394	3.5506	3.1342	2.8923	2.5061	2.1256	14.05%
YoY %	7.93%	22.22%	13.29%	8.36%	15.41%	17.90%	-	-
Horiz. %	220.34%	204.15%	167.04%	147.45%	136.07%	117.90%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	2.30	2.81	2.12	1.57	2.30	2.50	3.30	-
P/RPS	0.58	0.61	0.43	0.42	0.56	0.71	1.36	-13.22%
YoY %	-4.92%	41.86%	2.38%	-25.00%	-21.13%	-47.79%	-	-
Horiz. %	42.65%	44.85%	31.62%	30.88%	41.18%	52.21%	100.00%	-
P/EPS	10.13	3.95	4.42	4.80	7.28	8.34	14.08	-5.33%
YoY %	156.46%	-10.63%	-7.92%	-34.07%	-12.71%	-40.77%	-	-
Horiz. %	71.95%	28.05%	31.39%	34.09%	51.70%	59.23%	100.00%	-
EY	9.88	25.31	22.61	20.83	13.73	11.99	7.10	5.65%
YoY %	-60.96%	11.94%	8.55%	51.71%	14.51%	68.87%	-	-
Horiz. %	139.15%	356.48%	318.45%	293.38%	193.38%	168.87%	100.00%	-
DY	1.30	1.07	1.42	3.03	1.49	0.70	2.49	-10.25%
YoY %	21.50%	-24.65%	-53.14%	103.36%	112.86%	-71.89%	-	-
Horiz. %	52.21%	42.97%	57.03%	121.69%	59.84%	28.11%	100.00%	-
P/NAPS	0.49	0.65	0.60	0.50	0.82	1.00	1.56	-17.53%
YoY %	-24.62%	8.33%	20.00%	-39.02%	-18.00%	-35.90%	-	-
Horiz. %	31.41%	41.67%	38.46%	32.05%	52.56%	64.10%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	17/09/09	17/09/08	18/09/07	19/09/06	19/09/05	20/09/04	23/09/03	-
Price	2.18	2.62	1.91	2.00	1.99	2.70	3.12	-
P/RPS	0.55	0.57	0.39	0.53	0.49	0.77	1.28	-13.12%
YoY %	-3.51%	46.15%	-26.42%	8.16%	-36.36%	-39.84%	-	-
Horiz. %	42.97%	44.53%	30.47%	41.41%	38.28%	60.16%	100.00%	-
P/EPS	9.60	3.68	3.99	6.11	6.30	9.01	13.31	-5.29%
YoY %	160.87%	-7.77%	-34.70%	-3.02%	-30.08%	-32.31%	-	-
Horiz. %	72.13%	27.65%	29.98%	45.91%	47.33%	67.69%	100.00%	-
EY	10.42	27.15	25.09	16.35	15.87	11.10	7.51	5.60%
YoY %	-61.62%	8.21%	53.46%	3.02%	42.97%	47.80%	-	-
Horiz. %	138.75%	361.52%	334.09%	217.71%	211.32%	147.80%	100.00%	-
DY	1.38	1.15	1.57	2.38	1.72	0.65	2.64	-10.23%
YoY %	20.00%	-26.75%	-34.03%	38.37%	164.62%	-75.38%	-	-
Horiz. %	52.27%	43.56%	59.47%	90.15%	65.15%	24.62%	100.00%	-
P/NAPS	0.46	0.61	0.54	0.64	0.71	1.08	1.47	-17.58%
YoY %	-24.59%	12.96%	-15.62%	-9.86%	-34.26%	-26.53%	-	-
Horiz. %	31.29%	41.50%	36.73%	43.54%	48.30%	73.47%	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