[KESM] QoQ Annualized Quarter Result on 31-Jul-2017 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
19-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jul-2017 [#4]
Profit Trend
QoQ- 7.86%
YoY- 43.38%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 352,682 364,368 362,844 337,988 330,962 326,454 320,448 6.61%
PBT 44,948 52,952 53,816 47,843 46,700 45,548 44,688 0.38%
Tax -7,585 -7,848 -8,316 -3,849 -5,912 -5,574 -4,640 38.89%
NP 37,362 45,104 45,500 43,994 40,788 39,974 40,048 -4.53%
-
NP to SH 37,362 45,104 45,500 43,994 40,788 39,974 40,048 -4.53%
-
Tax Rate 16.88% 14.82% 15.45% 8.05% 12.66% 12.24% 10.38% -
Total Cost 315,320 319,264 317,344 293,994 290,174 286,480 280,400 8.16%
-
Net Worth 352,718 347,238 340,494 329,134 317,821 307,699 298,013 11.92%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - 5,376 - - - -
Div Payout % - - - 12.22% - - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 352,718 347,238 340,494 329,134 317,821 307,699 298,013 11.92%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 10.59% 12.38% 12.54% 13.02% 12.32% 12.24% 12.50% -
ROE 10.59% 12.99% 13.36% 13.37% 12.83% 12.99% 13.44% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 819.92 847.08 843.54 785.75 769.42 758.94 744.98 6.61%
EPS 86.80 104.80 105.60 102.30 94.80 93.00 93.20 -4.64%
DPS 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
NAPS 8.20 8.0726 7.9158 7.6517 7.3887 7.1534 6.9282 11.92%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 819.92 847.08 843.54 785.75 769.42 758.94 744.98 6.61%
EPS 86.80 104.80 105.60 102.30 94.80 93.00 93.20 -4.64%
DPS 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
NAPS 8.20 8.0726 7.9158 7.6517 7.3887 7.1534 6.9282 11.92%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 15.92 19.96 16.92 15.70 12.52 10.20 9.38 -
P/RPS 1.94 2.36 2.01 2.00 1.63 1.34 1.26 33.44%
P/EPS 18.33 19.04 16.00 15.35 13.20 10.98 10.07 49.24%
EY 5.46 5.25 6.25 6.51 7.57 9.11 9.93 -32.95%
DY 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
P/NAPS 1.94 2.47 2.14 2.05 1.69 1.43 1.35 27.42%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 31/05/18 08/03/18 23/11/17 19/09/17 01/06/17 09/03/17 24/11/16 -
Price 16.80 19.50 20.40 15.06 13.64 10.02 9.62 -
P/RPS 2.05 2.30 2.42 1.92 1.77 1.32 1.29 36.29%
P/EPS 19.34 18.60 19.29 14.72 14.38 10.78 10.33 52.07%
EY 5.17 5.38 5.19 6.79 6.95 9.27 9.68 -34.24%
DY 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
P/NAPS 2.05 2.42 2.58 1.97 1.85 1.40 1.39 29.65%

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