[KESM] QoQ Quarter Result on 2012-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 64,403 60,272 58,694 64,236 69,724 58,582 58,277 6.90% QoQ % 6.85% 2.69% -8.63% -7.87% 19.02% 0.52% - Horiz. % 110.51% 103.42% 100.72% 110.23% 119.64% 100.52% 100.00%
PBT 4,956 3,073 2,094 3,901 498 3,703 4,385 8.51% QoQ % 61.28% 46.75% -46.32% 683.33% -86.55% -15.55% - Horiz. % 113.02% 70.08% 47.75% 88.96% 11.36% 84.45% 100.00%
Tax 1,238 -1,836 -2,189 -1,796 -1,664 -939 -816 - QoQ % 167.43% 16.13% -21.88% -7.93% -77.21% -15.07% - Horiz. % -151.72% 225.00% 268.26% 220.10% 203.92% 115.07% 100.00%
NP 6,194 1,237 -95 2,105 -1,166 2,764 3,569 44.46% QoQ % 400.73% 1,402.11% -104.51% 280.53% -142.19% -22.56% - Horiz. % 173.55% 34.66% -2.66% 58.98% -32.67% 77.44% 100.00%
NP to SH 4,128 47 -889 1,283 -2,582 1,861 3,057 22.19% QoQ % 8,682.98% 105.29% -169.29% 149.69% -238.74% -39.12% - Horiz. % 135.03% 1.54% -29.08% 41.97% -84.46% 60.88% 100.00%
Tax Rate -24.98 % 59.75 % 104.54 % 46.04 % 334.14 % 25.36 % 18.61 % - QoQ % -141.81% -42.84% 127.06% -86.22% 1,217.59% 36.27% - Horiz. % -134.23% 321.06% 561.74% 247.39% 1,795.49% 136.27% 100.00%
Total Cost 58,209 59,035 58,789 62,131 70,890 55,818 54,708 4.23% QoQ % -1.40% 0.42% -5.38% -12.36% 27.00% 2.03% - Horiz. % 106.40% 107.91% 107.46% 113.57% 129.58% 102.03% 100.00%
Net Worth 235,426 229,878 229,697 231,310 230,024 232,493 230,639 1.38% QoQ % 2.41% 0.08% -0.70% 0.56% -1.06% 0.80% - Horiz. % 102.08% 99.67% 99.59% 100.29% 99.73% 100.80% 100.00%
Dividend 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 1,290 - - - 1,290 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 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. % 100.00% - - - - - -
Equity 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 235,426 229,878 229,697 231,310 230,024 232,493 230,639 1.38% QoQ % 2.41% 0.08% -0.70% 0.56% -1.06% 0.80% - Horiz. % 102.08% 99.67% 99.59% 100.29% 99.73% 100.80% 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 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 9.62 % 2.05 % -0.16 % 3.28 % -1.67 % 4.72 % 6.12 % 35.23% QoQ % 369.27% 1,381.25% -104.88% 296.41% -135.38% -22.88% - Horiz. % 157.19% 33.50% -2.61% 53.59% -27.29% 77.12% 100.00%
ROE 1.75 % 0.02 % -0.39 % 0.55 % -1.12 % 0.80 % 1.33 % 20.10% QoQ % 8,650.00% 105.13% -170.91% 149.11% -240.00% -39.85% - Horiz. % 131.58% 1.50% -29.32% 41.35% -84.21% 60.15% 100.00%
Per Share 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 149.72 140.12 136.45 149.34 162.09 136.19 135.48 6.90% QoQ % 6.85% 2.69% -8.63% -7.87% 19.02% 0.52% - Horiz. % 110.51% 103.42% 100.72% 110.23% 119.64% 100.52% 100.00%
EPS 9.60 0.10 -2.10 3.00 -6.00 4.30 7.10 22.30% QoQ % 9,500.00% 104.76% -170.00% 150.00% -239.53% -39.44% - Horiz. % 135.21% 1.41% -29.58% 42.25% -84.51% 60.56% 100.00%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 5.4732 5.3442 5.3400 5.3775 5.3476 5.4050 5.3619 1.38% QoQ % 2.41% 0.08% -0.70% 0.56% -1.06% 0.80% - Horiz. % 102.08% 99.67% 99.59% 100.29% 99.73% 100.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 149.72 140.12 136.45 149.34 162.09 136.19 135.48 6.90% QoQ % 6.85% 2.69% -8.63% -7.87% 19.02% 0.52% - Horiz. % 110.51% 103.42% 100.72% 110.23% 119.64% 100.52% 100.00%
EPS 9.60 0.10 -2.10 3.00 -6.00 4.30 7.10 22.30% QoQ % 9,500.00% 104.76% -170.00% 150.00% -239.53% -39.44% - Horiz. % 135.21% 1.41% -29.58% 42.25% -84.51% 60.56% 100.00%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 5.4732 5.3442 5.3400 5.3775 5.3476 5.4050 5.3619 1.38% QoQ % 2.41% 0.08% -0.70% 0.56% -1.06% 0.80% - Horiz. % 102.08% 99.67% 99.59% 100.29% 99.73% 100.80% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.8100 1.7300 1.8000 1.7600 1.9000 2.0200 2.0000 -
P/RPS 1.21 1.23 1.32 1.18 1.17 1.48 1.48 -12.58% QoQ % -1.63% -6.82% 11.86% 0.85% -20.95% 0.00% - Horiz. % 81.76% 83.11% 89.19% 79.73% 79.05% 100.00% 100.00%
P/EPS 18.86 1,583.30 -87.09 59.01 -31.65 46.69 28.14 -23.43% QoQ % -98.81% 1,918.00% -247.59% 286.45% -167.79% 65.92% - Horiz. % 67.02% 5,626.51% -309.49% 209.70% -112.47% 165.92% 100.00%
EY 5.30 0.06 -1.15 1.69 -3.16 2.14 3.55 30.66% QoQ % 8,733.33% 105.22% -168.05% 153.48% -247.66% -39.72% - Horiz. % 149.30% 1.69% -32.39% 47.61% -89.01% 60.28% 100.00%
DY 1.66 0.00 0.00 0.00 1.58 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 105.06% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.33 0.32 0.34 0.33 0.36 0.37 0.37 -7.35% QoQ % 3.13% -5.88% 3.03% -8.33% -2.70% 0.00% - Horiz. % 89.19% 86.49% 91.89% 89.19% 97.30% 100.00% 100.00%
Price Multiplier on Announcement Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 19/09/13 28/05/13 11/03/13 22/11/12 20/09/12 24/05/12 08/03/12 -
Price 1.7600 1.8000 1.8000 1.9100 1.8100 1.9000 2.0000 -
P/RPS 1.18 1.28 1.32 1.28 1.12 1.40 1.48 -14.03% QoQ % -7.81% -3.03% 3.13% 14.29% -20.00% -5.41% - Horiz. % 79.73% 86.49% 89.19% 86.49% 75.68% 94.59% 100.00%
P/EPS 18.34 1,647.36 -87.09 64.04 -30.15 43.92 28.14 -24.85% QoQ % -98.89% 1,991.56% -235.99% 312.40% -168.65% 56.08% - Horiz. % 65.17% 5,854.16% -309.49% 227.58% -107.14% 156.08% 100.00%
EY 5.45 0.06 -1.15 1.56 -3.32 2.28 3.55 33.11% QoQ % 8,983.33% 105.22% -173.72% 146.99% -245.61% -35.77% - Horiz. % 153.52% 1.69% -32.39% 43.94% -93.52% 64.23% 100.00%
DY 1.70 0.00 0.00 0.00 1.66 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 102.41% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.32 0.34 0.34 0.36 0.34 0.35 0.37 -9.23% QoQ % -5.88% 0.00% -5.56% 5.88% -2.86% -5.41% - Horiz. % 86.49% 91.89% 91.89% 97.30% 91.89% 94.59% 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- financial results.pdf 
