[KESM] QoQ Quarter Result on 2015-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 70,179 68,938 62,925 62,096 69,163 68,648 59,107 12.09% QoQ % 1.80% 9.56% 1.34% -10.22% 0.75% 16.14% - Horiz. % 118.73% 116.63% 106.46% 105.06% 117.01% 116.14% 100.00%
PBT 9,839 9,753 4,152 4,235 5,899 9,352 3,773 89.13% QoQ % 0.88% 134.90% -1.96% -28.21% -36.92% 147.87% - Horiz. % 260.77% 258.49% 110.05% 112.24% 156.35% 247.87% 100.00%
Tax -1,773 698 -1,134 -1,084 -1,541 -400 -1,286 23.80% QoQ % -354.01% 161.55% -4.61% 29.66% -285.25% 68.90% - Horiz. % 137.87% -54.28% 88.18% 84.29% 119.83% 31.10% 100.00%
NP 8,066 10,451 3,018 3,151 4,358 8,952 2,487 118.64% QoQ % -22.82% 246.29% -4.22% -27.70% -51.32% 259.95% - Horiz. % 324.33% 420.23% 121.35% 126.70% 175.23% 359.95% 100.00%
NP to SH 8,066 10,451 1,732 2,089 2,759 6,679 1,360 226.59% QoQ % -22.82% 503.41% -17.09% -24.28% -58.69% 391.10% - Horiz. % 593.09% 768.46% 127.35% 153.60% 202.87% 491.10% 100.00%
Tax Rate 18.02 % -7.16 % 27.31 % 25.60 % 26.12 % 4.28 % 34.08 % -34.54% QoQ % 351.68% -126.22% 6.68% -1.99% 510.28% -87.44% - Horiz. % 52.88% -21.01% 80.13% 75.12% 76.64% 12.56% 100.00%
Total Cost 62,113 58,487 59,907 58,945 64,805 59,696 56,620 6.35% QoQ % 6.20% -2.37% 1.63% -9.04% 8.56% 5.43% - Horiz. % 109.70% 103.30% 105.81% 104.11% 114.46% 105.43% 100.00%
Net Worth 272,978 260,461 252,963 252,361 248,791 245,457 238,782 9.31% QoQ % 4.81% 2.96% 0.24% 1.44% 1.36% 2.80% - Horiz. % 114.32% 109.08% 105.94% 105.69% 104.19% 102.80% 100.00%
Dividend 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - 1,290 1,290 - - 1,290 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% 0.00% 0.00% 100.00% -
Div Payout % - % 12.35 % 74.51 % - % - % 19.32 % - % - QoQ % 0.00% -83.43% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 63.92% 385.66% 0.00% 0.00% 100.00% -
Equity 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 272,978 260,461 252,963 252,361 248,791 245,457 238,782 9.31% QoQ % 4.81% 2.96% 0.24% 1.44% 1.36% 2.80% - Horiz. % 114.32% 109.08% 105.94% 105.69% 104.19% 102.80% 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 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 11.49 % 15.16 % 4.80 % 5.07 % 6.30 % 13.04 % 4.21 % 94.94% QoQ % -24.21% 215.83% -5.33% -19.52% -51.69% 209.74% - Horiz. % 272.92% 360.10% 114.01% 120.43% 149.64% 309.74% 100.00%
ROE 2.95 % 4.01 % 0.68 % 0.83 % 1.11 % 2.72 % 0.57 % 198.31% QoQ % -26.43% 489.71% -18.07% -25.23% -59.19% 377.19% - Horiz. % 517.54% 703.51% 119.30% 145.61% 194.74% 477.19% 100.00%
Per Share 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 163.15 160.27 146.29 144.36 160.79 159.59 137.41 12.09% QoQ % 1.80% 9.56% 1.34% -10.22% 0.75% 16.14% - Horiz. % 118.73% 116.64% 106.46% 105.06% 117.01% 116.14% 100.00%
EPS 18.80 24.30 4.00 4.90 6.40 15.50 3.20 224.54% QoQ % -22.63% 507.50% -18.37% -23.44% -58.71% 384.38% - Horiz. % 587.50% 759.37% 125.00% 153.12% 200.00% 484.38% 100.00%
DPS 0.00 3.00 3.00 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% 100.00% 0.00% 0.00% 100.00% -
NAPS 6.3462 6.0552 5.8809 5.8669 5.7839 5.7064 5.5512 9.31% QoQ % 4.81% 2.96% 0.24% 1.44% 1.36% 2.80% - Horiz. % 114.32% 109.08% 105.94% 105.69% 104.19% 102.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 163.15 160.27 146.29 144.36 160.79 159.59 137.41 12.09% QoQ % 1.80% 9.56% 1.34% -10.22% 0.75% 16.14% - Horiz. % 118.73% 116.64% 106.46% 105.06% 117.01% 116.14% 100.00%
EPS 18.80 24.30 4.00 4.90 6.40 15.50 3.20 224.54% QoQ % -22.63% 507.50% -18.37% -23.44% -58.71% 384.38% - Horiz. % 587.50% 759.37% 125.00% 153.12% 200.00% 484.38% 100.00%
DPS 0.00 3.00 3.00 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% 100.00% 0.00% 0.00% 100.00% -
NAPS 6.3462 6.0552 5.8809 5.8669 5.7839 5.7064 5.5512 9.31% QoQ % 4.81% 2.96% 0.24% 1.44% 1.36% 2.80% - Horiz. % 114.32% 109.08% 105.94% 105.69% 104.19% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 5.0500 4.2000 2.8200 2.4200 2.7200 3.0200 2.6000 -
P/RPS 3.10 2.62 1.93 1.68 1.69 1.89 1.89 38.96% QoQ % 18.32% 35.75% 14.88% -0.59% -10.58% 0.00% - Horiz. % 164.02% 138.62% 102.12% 88.89% 89.42% 100.00% 100.00%
P/EPS 26.93 17.29 70.04 49.83 42.41 19.45 82.23 -52.39% QoQ % 55.75% -75.31% 40.56% 17.50% 118.05% -76.35% - Horiz. % 32.75% 21.03% 85.18% 60.60% 51.57% 23.65% 100.00%
EY 3.71 5.78 1.43 2.01 2.36 5.14 1.22 109.47% QoQ % -35.81% 304.20% -28.86% -14.83% -54.09% 321.31% - Horiz. % 304.10% 473.77% 117.21% 164.75% 193.44% 421.31% 100.00%
DY 0.00 0.71 1.06 0.00 0.00 0.99 0.00 - QoQ % 0.00% -33.02% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 71.72% 107.07% 0.00% 0.00% 100.00% -
P/NAPS 0.80 0.69 0.48 0.41 0.47 0.53 0.47 42.42% QoQ % 15.94% 43.75% 17.07% -12.77% -11.32% 12.77% - Horiz. % 170.21% 146.81% 102.13% 87.23% 100.00% 112.77% 100.00%
Price Multiplier on Announcement Date 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 24/11/15 22/09/15 02/06/15 11/03/15 24/11/14 18/09/14 29/05/14 -
Price 5.0100 4.0700 3.6700 2.6800 2.7000 2.8500 2.5300 -
P/RPS 3.07 2.54 2.51 1.86 1.68 1.79 1.84 40.54% QoQ % 20.87% 1.20% 34.95% 10.71% -6.15% -2.72% - Horiz. % 166.85% 138.04% 136.41% 101.09% 91.30% 97.28% 100.00%
P/EPS 26.72 16.75 91.15 55.18 42.09 18.35 80.02 -51.77% QoQ % 59.52% -81.62% 65.19% 31.10% 129.37% -77.07% - Horiz. % 33.39% 20.93% 113.91% 68.96% 52.60% 22.93% 100.00%
EY 3.74 5.97 1.10 1.81 2.38 5.45 1.25 107.22% QoQ % -37.35% 442.73% -39.23% -23.95% -56.33% 336.00% - Horiz. % 299.20% 477.60% 88.00% 144.80% 190.40% 436.00% 100.00%
DY 0.00 0.74 0.82 0.00 0.00 1.05 0.00 - QoQ % 0.00% -9.76% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 70.48% 78.10% 0.00% 0.00% 100.00% -
P/NAPS 0.79 0.67 0.62 0.46 0.47 0.50 0.46 43.27% QoQ % 17.91% 8.06% 34.78% -2.13% -6.00% 8.70% - Horiz. % 171.74% 145.65% 134.78% 100.00% 102.17% 108.70% 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
KESM_2QFY2015 Financial Results.pdf 
