[KESM] QoQ Annualized Quarter Result on 30-Apr-2020 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -64.8%
YoY- -15.28%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 258,136 244,444 240,976 259,624 280,954 289,556 307,375 -10.93%
PBT 18,218 5,816 5,679 9,712 18,764 24,576 9,508 53.96%
Tax -4,028 -2,760 -5,583 -5,210 -5,976 -6,464 -3,232 15.73%
NP 14,190 3,056 96 4,501 12,788 18,112 6,276 71.84%
-
NP to SH 14,190 3,056 96 4,501 12,788 18,112 6,276 71.84%
-
Tax Rate 22.11% 47.46% 98.31% 53.64% 31.85% 26.30% 33.99% -
Total Cost 243,946 241,388 240,880 255,122 268,166 271,444 301,099 -13.03%
-
Net Worth 362,199 357,334 356,271 360,891 361,420 363,261 359,145 0.56%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - - 3,226 - - - 3,871 -
Div Payout % - - 3,360.51% - - - 61.68% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 362,199 357,334 356,271 360,891 361,420 363,261 359,145 0.56%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 5.50% 1.25% 0.04% 1.73% 4.55% 6.26% 2.04% -
ROE 3.92% 0.86% 0.03% 1.25% 3.54% 4.99% 1.75% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 600.11 568.28 560.22 603.57 653.16 673.16 714.58 -10.93%
EPS 32.98 7.12 0.22 10.47 29.72 42.12 14.59 71.81%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 9.00 -
NAPS 8.4204 8.3073 8.2826 8.39 8.4023 8.4451 8.3494 0.56%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 600.11 568.28 560.22 603.57 653.16 673.16 714.58 -10.93%
EPS 32.98 7.12 0.22 10.47 29.72 42.12 14.59 71.81%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 9.00 -
NAPS 8.4204 8.3073 8.2826 8.39 8.4023 8.4451 8.3494 0.56%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 16.42 8.96 8.06 8.09 10.12 8.00 7.68 -
P/RPS 2.74 1.58 1.44 1.34 1.55 1.19 1.07 86.64%
P/EPS 49.77 126.12 3,611.43 77.31 34.04 19.00 52.64 -3.65%
EY 2.01 0.79 0.03 1.29 2.94 5.26 1.90 3.80%
DY 0.00 0.00 0.93 0.00 0.00 0.00 1.17 -
P/NAPS 1.95 1.08 0.97 0.96 1.20 0.95 0.92 64.63%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 09/03/21 18/11/20 22/09/20 02/06/20 10/03/20 20/11/19 19/09/19 -
Price 13.34 10.52 8.41 7.65 8.06 8.39 7.25 -
P/RPS 2.22 1.85 1.50 1.27 1.23 1.25 1.01 68.64%
P/EPS 40.44 148.07 3,768.25 73.10 27.11 19.93 49.69 -12.77%
EY 2.47 0.68 0.03 1.37 3.69 5.02 2.01 14.65%
DY 0.00 0.00 0.89 0.00 0.00 0.00 1.24 -
P/NAPS 1.58 1.27 1.02 0.91 0.96 0.99 0.87 48.58%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment