[KESM] YoY Quarter Result on 2014-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 84,995 70,768 62,925 59,107 60,272 58,582 59,531 6.11% YoY % 20.10% 12.46% 6.46% -1.93% 2.88% -1.59% - Horiz. % 142.77% 118.88% 105.70% 99.29% 101.24% 98.41% 100.00%
PBT 12,251 9,220 4,152 3,773 3,073 3,703 4,340 18.86% YoY % 32.87% 122.06% 10.05% 22.78% -17.01% -14.68% - Horiz. % 282.28% 212.44% 95.67% 86.94% 70.81% 85.32% 100.00%
Tax -1,647 -1,647 -1,134 -1,286 -1,836 -939 -1,233 4.94% YoY % 0.00% -45.24% 11.82% 29.96% -95.53% 23.84% - Horiz. % 133.58% 133.58% 91.97% 104.30% 148.91% 76.16% 100.00%
NP 10,604 7,573 3,018 2,487 1,237 2,764 3,107 22.68% YoY % 40.02% 150.93% 21.35% 101.05% -55.25% -11.04% - Horiz. % 341.29% 243.74% 97.14% 80.05% 39.81% 88.96% 100.00%
NP to SH 10,604 7,573 1,732 1,360 47 1,861 2,453 27.60% YoY % 40.02% 337.24% 27.35% 2,793.62% -97.47% -24.13% - Horiz. % 432.29% 308.72% 70.61% 55.44% 1.92% 75.87% 100.00%
Tax Rate 13.44 % 17.86 % 27.31 % 34.08 % 59.75 % 25.36 % 28.41 % -11.72% YoY % -24.75% -34.60% -19.87% -42.96% 135.61% -10.74% - Horiz. % 47.31% 62.87% 96.13% 119.96% 210.31% 89.26% 100.00%
Total Cost 74,391 63,195 59,907 56,620 59,035 55,818 56,424 4.71% YoY % 17.72% 5.49% 5.81% -4.09% 5.76% -1.07% - Horiz. % 131.84% 112.00% 106.17% 100.35% 104.63% 98.93% 100.00%
Net Worth 317,821 280,497 252,963 238,782 229,878 232,493 222,491 6.12% YoY % 13.31% 10.88% 5.94% 3.87% -1.12% 4.50% - Horiz. % 142.85% 126.07% 113.70% 107.32% 103.32% 104.50% 100.00%
Dividend 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - 1,290 - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 74.51 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 317,821 280,497 252,963 238,782 229,878 232,493 222,491 6.12% YoY % 13.31% 10.88% 5.94% 3.87% -1.12% 4.50% - Horiz. % 142.85% 126.07% 113.70% 107.32% 103.32% 104.50% 100.00%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,035 -0.01% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.05% - Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 99.95% 100.00%
Ratio Analysis 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 12.48 % 10.70 % 4.80 % 4.21 % 2.05 % 4.72 % 5.22 % 15.62% YoY % 16.64% 122.92% 14.01% 105.37% -56.57% -9.58% - Horiz. % 239.08% 204.98% 91.95% 80.65% 39.27% 90.42% 100.00%
ROE 3.34 % 2.70 % 0.68 % 0.57 % 0.02 % 0.80 % 1.10 % 20.31% YoY % 23.70% 297.06% 19.30% 2,750.00% -97.50% -27.27% - Horiz. % 303.64% 245.45% 61.82% 51.82% 1.82% 72.73% 100.00%
Per Share 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 197.60 164.52 146.29 137.41 140.12 136.19 138.33 6.12% YoY % 20.11% 12.46% 6.46% -1.93% 2.89% -1.55% - Horiz. % 142.85% 118.93% 105.75% 99.33% 101.29% 98.45% 100.00%
EPS 24.70 17.60 4.00 3.20 0.10 4.30 5.70 27.66% YoY % 40.34% 340.00% 25.00% 3,100.00% -97.67% -24.56% - Horiz. % 433.33% 308.77% 70.18% 56.14% 1.75% 75.44% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 7.3887 6.5210 5.8809 5.5512 5.3442 5.4050 5.1700 6.13% YoY % 13.31% 10.88% 5.94% 3.87% -1.12% 4.55% - Horiz. % 142.91% 126.13% 113.75% 107.37% 103.37% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 197.60 164.52 146.29 137.41 140.12 136.19 138.40 6.11% YoY % 20.11% 12.46% 6.46% -1.93% 2.89% -1.60% - Horiz. % 142.77% 118.87% 105.70% 99.28% 101.24% 98.40% 100.00%
EPS 24.70 17.60 4.00 3.20 0.10 4.30 5.70 27.66% YoY % 40.34% 340.00% 25.00% 3,100.00% -97.67% -24.56% - Horiz. % 433.33% 308.77% 70.18% 56.14% 1.75% 75.44% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 7.3887 6.5210 5.8809 5.5512 5.3442 5.4050 5.1725 6.12% YoY % 13.31% 10.88% 5.94% 3.87% -1.12% 4.49% - Horiz. % 142.85% 126.07% 113.70% 107.32% 103.32% 104.49% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 12.5200 4.2300 2.8200 2.6000 1.7300 2.0200 2.3000 -
P/RPS 6.34 2.57 1.93 1.89 1.23 1.48 1.66 25.00% YoY % 146.69% 33.16% 2.12% 53.66% -16.89% -10.84% - Horiz. % 381.93% 154.82% 116.27% 113.86% 74.10% 89.16% 100.00%
P/EPS 50.79 24.03 70.04 82.23 1,583.30 46.69 40.35 3.91% YoY % 111.36% -65.69% -14.82% -94.81% 3,291.09% 15.71% - Horiz. % 125.87% 59.55% 173.58% 203.79% 3,923.92% 115.71% 100.00%
EY 1.97 4.16 1.43 1.22 0.06 2.14 2.48 -3.76% YoY % -52.64% 190.91% 17.21% 1,933.33% -97.20% -13.71% - Horiz. % 79.44% 167.74% 57.66% 49.19% 2.42% 86.29% 100.00%
DY 0.00 0.00 1.06 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.69 0.65 0.48 0.47 0.32 0.37 0.44 25.12% YoY % 160.00% 35.42% 2.13% 46.88% -13.51% -15.91% - Horiz. % 384.09% 147.73% 109.09% 106.82% 72.73% 84.09% 100.00%
Price Multiplier on Announcement Date 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 01/06/17 02/06/16 02/06/15 29/05/14 28/05/13 24/05/12 26/05/11 -
Price 13.6400 4.0700 3.6700 2.5300 1.8000 1.9000 2.2700 -
P/RPS 6.90 2.47 2.51 1.84 1.28 1.40 1.64 27.03% YoY % 179.35% -1.59% 36.41% 43.75% -8.57% -14.63% - Horiz. % 420.73% 150.61% 153.05% 112.20% 78.05% 85.37% 100.00%
P/EPS 55.33 23.12 91.15 80.02 1,647.36 43.92 39.82 5.63% YoY % 139.32% -74.64% 13.91% -95.14% 3,650.82% 10.30% - Horiz. % 138.95% 58.06% 228.91% 200.95% 4,137.02% 110.30% 100.00%
EY 1.81 4.33 1.10 1.25 0.06 2.28 2.51 -5.30% YoY % -58.20% 293.64% -12.00% 1,983.33% -97.37% -9.16% - Horiz. % 72.11% 172.51% 43.82% 49.80% 2.39% 90.84% 100.00%
DY 0.00 0.00 0.82 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.85 0.62 0.62 0.46 0.34 0.35 0.44 27.02% YoY % 198.39% 0.00% 34.78% 35.29% -2.86% -20.45% - Horiz. % 420.45% 140.91% 140.91% 104.55% 77.27% 79.55% 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
Q3FY2014.pdf 
