[KESM] YoY Quarter Result on 2014-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 89,766 74,528 68,938 68,648 64,403 69,724 61,349 6.54% YoY % 20.45% 8.11% 0.42% 6.59% -7.63% 13.65% - Horiz. % 146.32% 121.48% 112.37% 111.90% 104.98% 113.65% 100.00%
PBT 12,818 9,371 9,753 9,352 4,956 498 3,835 22.25% YoY % 36.78% -3.92% 4.29% 88.70% 895.18% -87.01% - Horiz. % 334.24% 244.35% 254.32% 243.86% 129.23% 12.99% 100.00%
Tax 585 -1,326 698 -400 1,238 -1,664 -598 - YoY % 144.12% -289.97% 274.50% -132.31% 174.40% -178.26% - Horiz. % -97.83% 221.74% -116.72% 66.89% -207.02% 278.26% 100.00%
NP 13,403 8,045 10,451 8,952 6,194 -1,166 3,237 26.69% YoY % 66.60% -23.02% 16.74% 44.53% 631.22% -136.02% - Horiz. % 414.06% 248.53% 322.86% 276.55% 191.35% -36.02% 100.00%
NP to SH 13,403 8,045 10,451 6,679 4,128 -2,582 2,144 35.69% YoY % 66.60% -23.02% 56.48% 61.80% 259.88% -220.43% - Horiz. % 625.14% 375.23% 487.45% 311.52% 192.54% -120.43% 100.00%
Tax Rate -4.56 % 14.15 % -7.16 % 4.28 % -24.98 % 334.14 % 15.59 % - YoY % -132.23% 297.63% -267.29% 117.13% -107.48% 2,043.30% - Horiz. % -29.25% 90.76% -45.93% 27.45% -160.23% 2,143.30% 100.00%
Total Cost 76,363 66,483 58,487 59,696 58,209 70,890 58,112 4.65% YoY % 14.86% 13.67% -2.03% 2.55% -17.89% 21.99% - Horiz. % 131.41% 114.40% 100.65% 102.73% 100.17% 121.99% 100.00%
Net Worth 329,134 286,713 260,461 245,457 235,426 230,024 223,833 6.63% YoY % 14.80% 10.08% 6.11% 4.26% 2.35% 2.77% - Horiz. % 147.04% 128.09% 116.36% 109.66% 105.18% 102.77% 100.00%
Dividend 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 2,580 1,290 1,290 1,290 1,290 1,290 1,286 12.29% YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.31% - Horiz. % 200.63% 100.31% 100.31% 100.31% 100.31% 100.31% 100.00%
Div Payout % 19.26 % 16.04 % 12.35 % 19.32 % 31.26 % - % 60.00 % -17.24% YoY % 20.07% 29.88% -36.08% -38.20% 0.00% 0.00% - Horiz. % 32.10% 26.73% 20.58% 32.20% 52.10% 0.00% 100.00%
Equity 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 329,134 286,713 260,461 245,457 235,426 230,024 223,833 6.63% YoY % 14.80% 10.08% 6.11% 4.26% 2.35% 2.77% - Horiz. % 147.04% 128.09% 116.36% 109.66% 105.18% 102.77% 100.00%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 42,880 0.05% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.31% - Horiz. % 100.31% 100.31% 100.31% 100.31% 100.31% 100.31% 100.00%
Ratio Analysis 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 14.93 % 10.79 % 15.16 % 13.04 % 9.62 % -1.67 % 5.28 % 18.90% YoY % 38.37% -28.83% 16.26% 35.55% 676.05% -131.63% - Horiz. % 282.77% 204.36% 287.12% 246.97% 182.20% -31.63% 100.00%
ROE 4.07 % 2.81 % 4.01 % 2.72 % 1.75 % -1.12 % 0.96 % 27.19% YoY % 44.84% -29.93% 47.43% 55.43% 256.25% -216.67% - Horiz. % 423.96% 292.71% 417.71% 283.33% 182.29% -116.67% 100.00%
Per Share 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 208.69 173.26 160.27 159.59 149.72 162.09 143.07 6.49% YoY % 20.45% 8.11% 0.43% 6.59% -7.63% 13.29% - Horiz. % 145.87% 121.10% 112.02% 111.55% 104.65% 113.29% 100.00%
EPS 31.20 18.70 24.30 15.50 9.60 -6.00 5.00 35.65% YoY % 66.84% -23.05% 56.77% 61.46% 260.00% -220.00% - Horiz. % 624.00% 374.00% 486.00% 310.00% 192.00% -120.00% 100.00%
DPS 6.00 3.00 3.00 3.00 3.00 3.00 3.00 12.23% YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 7.6517 6.6655 6.0552 5.7064 5.4732 5.3476 5.2200 6.58% YoY % 14.80% 10.08% 6.11% 4.26% 2.35% 2.44% - Horiz. % 146.58% 127.69% 116.00% 109.32% 104.85% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 208.69 173.26 160.27 159.59 149.72 162.09 142.62 6.54% YoY % 20.45% 8.11% 0.43% 6.59% -7.63% 13.65% - Horiz. % 146.33% 121.48% 112.38% 111.90% 104.98% 113.65% 100.00%
EPS 31.20 18.70 24.30 15.50 9.60 -6.00 4.98 35.74% YoY % 66.84% -23.05% 56.77% 61.46% 260.00% -220.48% - Horiz. % 626.51% 375.50% 487.95% 311.24% 192.77% -120.48% 100.00%
DPS 6.00 3.00 3.00 3.00 3.00 3.00 2.99 12.30% YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.33% - Horiz. % 200.67% 100.33% 100.33% 100.33% 100.33% 100.33% 100.00%
NAPS 7.6517 6.6655 6.0552 5.7064 5.4732 5.3476 5.2037 6.63% YoY % 14.80% 10.08% 6.11% 4.26% 2.35% 2.77% - Horiz. % 147.04% 128.09% 116.36% 109.66% 105.18% 102.77% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 15.7000 6.6600 4.2000 3.0200 1.8100 1.9000 2.1200 -
P/RPS 7.52 3.84 2.62 1.89 1.21 1.17 1.48 31.08% YoY % 95.83% 46.56% 38.62% 56.20% 3.42% -20.95% - Horiz. % 508.11% 259.46% 177.03% 127.70% 81.76% 79.05% 100.00%
P/EPS 50.39 35.61 17.29 19.45 18.86 -31.65 42.40 2.92% YoY % 41.51% 105.96% -11.11% 3.13% 159.59% -174.65% - Horiz. % 118.84% 83.99% 40.78% 45.87% 44.48% -74.65% 100.00%
EY 1.98 2.81 5.78 5.14 5.30 -3.16 2.36 -2.88% YoY % -29.54% -51.38% 12.45% -3.02% 267.72% -233.90% - Horiz. % 83.90% 119.07% 244.92% 217.80% 224.58% -133.90% 100.00%
DY 0.38 0.45 0.71 0.99 1.66 1.58 1.42 -19.71% YoY % -15.56% -36.62% -28.28% -40.36% 5.06% 11.27% - Horiz. % 26.76% 31.69% 50.00% 69.72% 116.90% 111.27% 100.00%
P/NAPS 2.05 1.00 0.69 0.53 0.33 0.36 0.41 30.73% YoY % 105.00% 44.93% 30.19% 60.61% -8.33% -12.20% - Horiz. % 500.00% 243.90% 168.29% 129.27% 80.49% 87.80% 100.00%
Price Multiplier on Announcement Date 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 19/09/17 20/09/16 22/09/15 18/09/14 19/09/13 20/09/12 20/09/11 -
Price 15.0600 8.0000 4.0700 2.8500 1.7600 1.8100 1.9000 -
P/RPS 7.22 4.62 2.54 1.79 1.18 1.12 1.33 32.54% YoY % 56.28% 81.89% 41.90% 51.69% 5.36% -15.79% - Horiz. % 542.86% 347.37% 190.98% 134.59% 88.72% 84.21% 100.00%
P/EPS 48.33 42.77 16.75 18.35 18.34 -30.15 38.00 4.09% YoY % 13.00% 155.34% -8.72% 0.05% 160.83% -179.34% - Horiz. % 127.18% 112.55% 44.08% 48.29% 48.26% -79.34% 100.00%
EY 2.07 2.34 5.97 5.45 5.45 -3.32 2.63 -3.91% YoY % -11.54% -60.80% 9.54% 0.00% 264.16% -226.24% - Horiz. % 78.71% 88.97% 227.00% 207.22% 207.22% -126.24% 100.00%
DY 0.40 0.38 0.74 1.05 1.70 1.66 1.58 -20.45% YoY % 5.26% -48.65% -29.52% -38.24% 2.41% 5.06% - Horiz. % 25.32% 24.05% 46.84% 66.46% 107.59% 105.06% 100.00%
P/NAPS 1.97 1.20 0.67 0.50 0.32 0.34 0.36 32.71% YoY % 64.17% 79.10% 34.00% 56.25% -5.88% -5.56% - Horiz. % 547.22% 333.33% 186.11% 138.89% 88.89% 94.44% 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_4QFY2014.pdf 
