[KESM] QoQ Quarter Result on 2013-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 68,648 59,107 61,824 64,786 64,403 60,272 58,694 11.04% QoQ % 16.14% -4.39% -4.57% 0.59% 6.85% 2.69% - Horiz. % 116.96% 100.70% 105.33% 110.38% 109.73% 102.69% 100.00%
PBT 9,352 3,773 1,448 5,231 4,956 3,073 2,094 171.94% QoQ % 147.87% 160.57% -72.32% 5.55% 61.28% 46.75% - Horiz. % 446.61% 180.18% 69.15% 249.81% 236.68% 146.75% 100.00%
Tax -400 -1,286 -106 -1,672 1,238 -1,836 -2,189 -67.90% QoQ % 68.90% -1,113.21% 93.66% -235.06% 167.43% 16.13% - Horiz. % 18.27% 58.75% 4.84% 76.38% -56.56% 83.87% 100.00%
NP 8,952 2,487 1,342 3,559 6,194 1,237 -95 - QoQ % 259.95% 85.32% -62.29% -42.54% 400.73% 1,402.11% - Horiz. % -9,423.16% -2,617.89% -1,412.63% -3,746.32% -6,520.00% -1,302.11% 100.00%
NP to SH 6,679 1,360 90 2,754 4,128 47 -889 - QoQ % 391.10% 1,411.11% -96.73% -33.28% 8,682.98% 105.29% - Horiz. % -751.29% -152.98% -10.12% -309.79% -464.34% -5.29% 100.00%
Tax Rate 4.28 % 34.08 % 7.32 % 31.96 % -24.98 % 59.75 % 104.54 % -88.19% QoQ % -87.44% 365.57% -77.10% 227.94% -141.81% -42.84% - Horiz. % 4.09% 32.60% 7.00% 30.57% -23.90% 57.16% 100.00%
Total Cost 59,696 56,620 60,482 61,227 58,209 59,035 58,789 1.03% QoQ % 5.43% -6.39% -1.22% 5.18% -1.40% 0.42% - Horiz. % 101.54% 96.31% 102.88% 104.15% 99.01% 100.42% 100.00%
Net Worth 245,457 238,782 238,554 239,078 235,426 229,878 229,697 4.54% QoQ % 2.80% 0.10% -0.22% 1.55% 2.41% 0.08% - Horiz. % 106.86% 103.96% 103.86% 104.08% 102.49% 100.08% 100.00%
Dividend 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 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 % 19.32 % - % - % - % 31.26 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 61.80% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 245,457 238,782 238,554 239,078 235,426 229,878 229,697 4.54% QoQ % 2.80% 0.10% -0.22% 1.55% 2.41% 0.08% - Horiz. % 106.86% 103.96% 103.86% 104.08% 102.49% 100.08% 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 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 13.04 % 4.21 % 2.17 % 5.49 % 9.62 % 2.05 % -0.16 % - QoQ % 209.74% 94.01% -60.47% -42.93% 369.27% 1,381.25% - Horiz. % -8,150.00% -2,631.25% -1,356.25% -3,431.25% -6,012.50% -1,281.25% 100.00%
ROE 2.72 % 0.57 % 0.04 % 1.15 % 1.75 % 0.02 % -0.39 % - QoQ % 377.19% 1,325.00% -96.52% -34.29% 8,650.00% 105.13% - Horiz. % -697.44% -146.15% -10.26% -294.87% -448.72% -5.13% 100.00%
Per Share 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 159.59 137.41 143.73 150.61 149.72 140.12 136.45 11.04% QoQ % 16.14% -4.40% -4.57% 0.59% 6.85% 2.69% - Horiz. % 116.96% 100.70% 105.34% 110.38% 109.73% 102.69% 100.00%
EPS 15.50 3.20 0.20 6.40 9.60 0.10 -2.10 - QoQ % 384.38% 1,500.00% -96.88% -33.33% 9,500.00% 104.76% - Horiz. % -738.10% -152.38% -9.52% -304.76% -457.14% -4.76% 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 5.7064 5.5512 5.5459 5.5581 5.4732 5.3442 5.3400 4.54% QoQ % 2.80% 0.10% -0.22% 1.55% 2.41% 0.08% - Horiz. % 106.86% 103.96% 103.86% 104.08% 102.49% 100.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 159.59 137.41 143.73 150.61 149.72 140.12 136.45 11.04% QoQ % 16.14% -4.40% -4.57% 0.59% 6.85% 2.69% - Horiz. % 116.96% 100.70% 105.34% 110.38% 109.73% 102.69% 100.00%
EPS 15.50 3.20 0.20 6.40 9.60 0.10 -2.10 - QoQ % 384.38% 1,500.00% -96.88% -33.33% 9,500.00% 104.76% - Horiz. % -738.10% -152.38% -9.52% -304.76% -457.14% -4.76% 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 5.7064 5.5512 5.5459 5.5581 5.4732 5.3442 5.3400 4.54% QoQ % 2.80% 0.10% -0.22% 1.55% 2.41% 0.08% - Horiz. % 106.86% 103.96% 103.86% 104.08% 102.49% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 3.0200 2.6000 2.0500 1.9000 1.8100 1.7300 1.8000 -
P/RPS 1.89 1.89 1.43 1.26 1.21 1.23 1.32 27.12% QoQ % 0.00% 32.17% 13.49% 4.13% -1.63% -6.82% - Horiz. % 143.18% 143.18% 108.33% 95.45% 91.67% 93.18% 100.00%
P/EPS 19.45 82.23 979.77 29.68 18.86 1,583.30 -87.09 - QoQ % -76.35% -91.61% 3,201.11% 57.37% -98.81% 1,918.00% - Horiz. % -22.33% -94.42% -1,125.01% -34.08% -21.66% -1,818.00% 100.00%
EY 5.14 1.22 0.10 3.37 5.30 0.06 -1.15 - QoQ % 321.31% 1,120.00% -97.03% -36.42% 8,733.33% 105.22% - Horiz. % -446.96% -106.09% -8.70% -293.04% -460.87% -5.22% 100.00%
DY 0.99 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. % 59.64% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.53 0.47 0.37 0.34 0.33 0.32 0.34 34.55% QoQ % 12.77% 27.03% 8.82% 3.03% 3.13% -5.88% - Horiz. % 155.88% 138.24% 108.82% 100.00% 97.06% 94.12% 100.00%
Price Multiplier on Announcement Date 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 18/09/14 29/05/14 10/03/14 25/11/13 19/09/13 28/05/13 11/03/13 -
Price 2.8500 2.5300 2.6200 2.0400 1.7600 1.8000 1.8000 -
P/RPS 1.79 1.84 1.82 1.35 1.18 1.28 1.32 22.58% QoQ % -2.72% 1.10% 34.81% 14.41% -7.81% -3.03% - Horiz. % 135.61% 139.39% 137.88% 102.27% 89.39% 96.97% 100.00%
P/EPS 18.35 80.02 1,252.20 31.86 18.34 1,647.36 -87.09 - QoQ % -77.07% -93.61% 3,830.32% 73.72% -98.89% 1,991.56% - Horiz. % -21.07% -91.88% -1,437.82% -36.58% -21.06% -1,891.56% 100.00%
EY 5.45 1.25 0.08 3.14 5.45 0.06 -1.15 - QoQ % 336.00% 1,462.50% -97.45% -42.39% 8,983.33% 105.22% - Horiz. % -473.91% -108.70% -6.96% -273.04% -473.91% -5.22% 100.00%
DY 1.05 0.00 0.00 0.00 1.70 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 61.76% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.50 0.46 0.47 0.37 0.32 0.34 0.34 29.41% QoQ % 8.70% -2.13% 27.03% 15.63% -5.88% 0.00% - Horiz. % 147.06% 135.29% 138.24% 108.82% 94.12% 100.00% 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 1QFY2014.pdf 
