[KESM] YoY TTM Result on 31-Oct-2012 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -13.03%
YoY- -62.82%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 264,138 258,742 248,155 250,819 234,889 242,800 171,030 7.50%
PBT 27,979 20,472 15,354 12,487 17,486 25,163 8,346 22.32%
Tax -3,293 -3,333 -4,459 -5,215 -4,585 -7,440 963 -
NP 24,686 17,139 10,895 7,272 12,901 17,723 9,309 17.64%
-
NP to SH 22,338 10,888 6,040 3,619 9,735 14,302 7,653 19.53%
-
Tax Rate 11.77% 16.28% 29.04% 41.76% 26.22% 29.57% -11.54% -
Total Cost 239,452 241,603 237,260 243,547 221,988 225,077 161,721 6.75%
-
Net Worth 272,978 248,791 239,078 231,310 230,297 218,870 200,967 5.23%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 2,580 1,290 1,290 1,290 1,286 1,294 1,288 12.26%
Div Payout % 11.55% 11.85% 21.36% 35.66% 13.21% 9.05% 16.84% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 272,978 248,791 239,078 231,310 230,297 218,870 200,967 5.23%
NOSH 43,014 43,014 43,014 43,014 43,452 43,000 42,577 0.17%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 9.35% 6.62% 4.39% 2.90% 5.49% 7.30% 5.44% -
ROE 8.18% 4.38% 2.53% 1.56% 4.23% 6.53% 3.81% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 614.07 601.52 576.91 583.10 540.57 564.65 401.69 7.32%
EPS 51.93 25.31 14.04 8.41 22.40 33.26 17.97 19.33%
DPS 6.00 3.00 3.00 3.00 3.00 3.00 3.03 12.05%
NAPS 6.3462 5.7839 5.5581 5.3775 5.30 5.09 4.72 5.05%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 614.07 601.52 576.91 583.10 546.07 564.46 397.61 7.50%
EPS 51.93 25.31 14.04 8.41 22.63 33.25 17.79 19.53%
DPS 6.00 3.00 3.00 3.00 2.99 3.01 3.00 12.24%
NAPS 6.3462 5.7839 5.5581 5.3775 5.354 5.0883 4.6721 5.23%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 5.05 2.72 1.90 1.76 1.86 2.10 1.85 -
P/RPS 0.82 0.45 0.33 0.30 0.34 0.37 0.46 10.10%
P/EPS 9.72 10.75 13.53 20.92 8.30 6.31 10.29 -0.94%
EY 10.28 9.31 7.39 4.78 12.05 15.84 9.72 0.93%
DY 1.19 1.10 1.58 1.70 1.61 1.43 1.64 -5.20%
P/NAPS 0.80 0.47 0.34 0.33 0.35 0.41 0.39 12.71%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 24/11/15 24/11/14 25/11/13 22/11/12 22/11/11 18/11/10 24/11/09 -
Price 5.01 2.70 2.04 1.91 1.90 2.15 1.94 -
P/RPS 0.82 0.45 0.35 0.33 0.35 0.38 0.48 9.33%
P/EPS 9.65 10.67 14.53 22.70 8.48 6.46 10.79 -1.84%
EY 10.37 9.37 6.88 4.40 11.79 15.47 9.27 1.88%
DY 1.20 1.11 1.47 1.57 1.58 1.40 1.56 -4.27%
P/NAPS 0.79 0.47 0.37 0.36 0.36 0.42 0.41 11.54%

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