[KESM] QoQ Quarter Result on 2013-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 64,786 64,403 60,272 58,694 64,236 69,724 58,582 6.92% QoQ % 0.59% 6.85% 2.69% -8.63% -7.87% 19.02% - Horiz. % 110.59% 109.94% 102.88% 100.19% 109.65% 119.02% 100.00%
PBT 5,231 4,956 3,073 2,094 3,901 498 3,703 25.82% QoQ % 5.55% 61.28% 46.75% -46.32% 683.33% -86.55% - Horiz. % 141.26% 133.84% 82.99% 56.55% 105.35% 13.45% 100.00%
Tax -1,672 1,238 -1,836 -2,189 -1,796 -1,664 -939 46.75% QoQ % -235.06% 167.43% 16.13% -21.88% -7.93% -77.21% - Horiz. % 178.06% -131.84% 195.53% 233.12% 191.27% 177.21% 100.00%
NP 3,559 6,194 1,237 -95 2,105 -1,166 2,764 18.30% QoQ % -42.54% 400.73% 1,402.11% -104.51% 280.53% -142.19% - Horiz. % 128.76% 224.10% 44.75% -3.44% 76.16% -42.19% 100.00%
NP to SH 2,754 4,128 47 -889 1,283 -2,582 1,861 29.77% QoQ % -33.28% 8,682.98% 105.29% -169.29% 149.69% -238.74% - Horiz. % 147.98% 221.82% 2.53% -47.77% 68.94% -138.74% 100.00%
Tax Rate 31.96 % -24.98 % 59.75 % 104.54 % 46.04 % 334.14 % 25.36 % 16.62% QoQ % 227.94% -141.81% -42.84% 127.06% -86.22% 1,217.59% - Horiz. % 126.03% -98.50% 235.61% 412.22% 181.55% 1,317.59% 100.00%
Total Cost 61,227 58,209 59,035 58,789 62,131 70,890 55,818 6.34% QoQ % 5.18% -1.40% 0.42% -5.38% -12.36% 27.00% - Horiz. % 109.69% 104.28% 105.76% 105.32% 111.31% 127.00% 100.00%
Net Worth 239,078 235,426 229,878 229,697 231,310 230,024 232,493 1.87% QoQ % 1.55% 2.41% 0.08% -0.70% 0.56% -1.06% - Horiz. % 102.83% 101.26% 98.88% 98.80% 99.49% 98.94% 100.00%
Dividend 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - 1,290 - - - 1,290 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 31.26 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 239,078 235,426 229,878 229,697 231,310 230,024 232,493 1.87% QoQ % 1.55% 2.41% 0.08% -0.70% 0.56% -1.06% - Horiz. % 102.83% 101.26% 98.88% 98.80% 99.49% 98.94% 100.00%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.49 % 9.62 % 2.05 % -0.16 % 3.28 % -1.67 % 4.72 % 10.57% QoQ % -42.93% 369.27% 1,381.25% -104.88% 296.41% -135.38% - Horiz. % 116.31% 203.81% 43.43% -3.39% 69.49% -35.38% 100.00%
ROE 1.15 % 1.75 % 0.02 % -0.39 % 0.55 % -1.12 % 0.80 % 27.29% QoQ % -34.29% 8,650.00% 105.13% -170.91% 149.11% -240.00% - Horiz. % 143.75% 218.75% 2.50% -48.75% 68.75% -140.00% 100.00%
Per Share 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 150.61 149.72 140.12 136.45 149.34 162.09 136.19 6.92% QoQ % 0.59% 6.85% 2.69% -8.63% -7.87% 19.02% - Horiz. % 110.59% 109.93% 102.89% 100.19% 109.66% 119.02% 100.00%
EPS 6.40 9.60 0.10 -2.10 3.00 -6.00 4.30 30.26% QoQ % -33.33% 9,500.00% 104.76% -170.00% 150.00% -239.53% - Horiz. % 148.84% 223.26% 2.33% -48.84% 69.77% -139.53% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 5.5581 5.4732 5.3442 5.3400 5.3775 5.3476 5.4050 1.87% QoQ % 1.55% 2.41% 0.08% -0.70% 0.56% -1.06% - Horiz. % 102.83% 101.26% 98.88% 98.80% 99.49% 98.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 150.61 149.72 140.12 136.45 149.34 162.09 136.19 6.92% QoQ % 0.59% 6.85% 2.69% -8.63% -7.87% 19.02% - Horiz. % 110.59% 109.93% 102.89% 100.19% 109.66% 119.02% 100.00%
EPS 6.40 9.60 0.10 -2.10 3.00 -6.00 4.30 30.26% QoQ % -33.33% 9,500.00% 104.76% -170.00% 150.00% -239.53% - Horiz. % 148.84% 223.26% 2.33% -48.84% 69.77% -139.53% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 5.5581 5.4732 5.3442 5.3400 5.3775 5.3476 5.4050 1.87% QoQ % 1.55% 2.41% 0.08% -0.70% 0.56% -1.06% - Horiz. % 102.83% 101.26% 98.88% 98.80% 99.49% 98.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.9000 1.8100 1.7300 1.8000 1.7600 1.9000 2.0200 -
P/RPS 1.26 1.21 1.23 1.32 1.18 1.17 1.48 -10.15% QoQ % 4.13% -1.63% -6.82% 11.86% 0.85% -20.95% - Horiz. % 85.14% 81.76% 83.11% 89.19% 79.73% 79.05% 100.00%
P/EPS 29.68 18.86 1,583.30 -87.09 59.01 -31.65 46.69 -26.01% QoQ % 57.37% -98.81% 1,918.00% -247.59% 286.45% -167.79% - Horiz. % 63.57% 40.39% 3,391.09% -186.53% 126.39% -67.79% 100.00%
EY 3.37 5.30 0.06 -1.15 1.69 -3.16 2.14 35.24% QoQ % -36.42% 8,733.33% 105.22% -168.05% 153.48% -247.66% - Horiz. % 157.48% 247.66% 2.80% -53.74% 78.97% -147.66% 100.00%
DY 0.00 1.66 0.00 0.00 0.00 1.58 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 105.06% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.34 0.33 0.32 0.34 0.33 0.36 0.37 -5.47% QoQ % 3.03% 3.13% -5.88% 3.03% -8.33% -2.70% - Horiz. % 91.89% 89.19% 86.49% 91.89% 89.19% 97.30% 100.00%
Price Multiplier on Announcement Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 25/11/13 19/09/13 28/05/13 11/03/13 22/11/12 20/09/12 24/05/12 -
Price 2.0400 1.7600 1.8000 1.8000 1.9100 1.8100 1.9000 -
P/RPS 1.35 1.18 1.28 1.32 1.28 1.12 1.40 -2.39% QoQ % 14.41% -7.81% -3.03% 3.13% 14.29% -20.00% - Horiz. % 96.43% 84.29% 91.43% 94.29% 91.43% 80.00% 100.00%
P/EPS 31.86 18.34 1,647.36 -87.09 64.04 -30.15 43.92 -19.22% QoQ % 73.72% -98.89% 1,991.56% -235.99% 312.40% -168.65% - Horiz. % 72.54% 41.76% 3,750.82% -198.29% 145.81% -68.65% 100.00%
EY 3.14 5.45 0.06 -1.15 1.56 -3.32 2.28 23.71% QoQ % -42.39% 8,983.33% 105.22% -173.72% 146.99% -245.61% - Horiz. % 137.72% 239.04% 2.63% -50.44% 68.42% -145.61% 100.00%
DY 0.00 1.70 0.00 0.00 0.00 1.66 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 102.41% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.37 0.32 0.34 0.34 0.36 0.34 0.35 3.76% QoQ % 15.63% -5.88% 0.00% -5.56% 5.88% -2.86% - Horiz. % 105.71% 91.43% 97.14% 97.14% 102.86% 97.14% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
KESMI-2QTR-FY13.pdf 
