[KESM] QoQ Cumulative Quarter Result on 30-Apr-2017 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
01-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 53.05%
YoY- 35.13%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 182,184 90,711 337,988 248,222 163,227 80,112 285,734 -25.85%
PBT 26,476 13,454 47,843 35,025 22,774 11,172 36,239 -18.83%
Tax -3,924 -2,079 -3,849 -4,434 -2,787 -1,160 -5,556 -20.64%
NP 22,552 11,375 43,994 30,591 19,987 10,012 30,683 -18.51%
-
NP to SH 22,552 11,375 43,994 30,591 19,987 10,012 30,683 -18.51%
-
Tax Rate 14.82% 15.45% 8.05% 12.66% 12.24% 10.38% 15.33% -
Total Cost 159,632 79,336 293,994 217,631 143,240 70,100 255,051 -26.76%
-
Net Worth 347,238 340,494 329,134 317,821 307,699 298,013 286,713 13.57%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - 5,376 - - - 3,226 -
Div Payout % - - 12.22% - - - 10.51% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 347,238 340,494 329,134 317,821 307,699 298,013 286,713 13.57%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 12.38% 12.54% 13.02% 12.32% 12.24% 12.50% 10.74% -
ROE 6.49% 3.34% 13.37% 9.63% 6.50% 3.36% 10.70% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 423.54 210.88 785.75 577.07 379.47 186.24 664.27 -25.85%
EPS 52.40 26.40 102.30 71.10 46.50 23.30 71.30 -18.51%
DPS 0.00 0.00 12.50 0.00 0.00 0.00 7.50 -
NAPS 8.0726 7.9158 7.6517 7.3887 7.1534 6.9282 6.6655 13.58%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 423.54 210.88 785.75 577.07 379.47 186.24 664.27 -25.85%
EPS 52.40 26.40 102.30 71.10 46.50 23.30 71.30 -18.51%
DPS 0.00 0.00 12.50 0.00 0.00 0.00 7.50 -
NAPS 8.0726 7.9158 7.6517 7.3887 7.1534 6.9282 6.6655 13.58%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 19.96 16.92 15.70 12.52 10.20 9.38 6.66 -
P/RPS 4.71 8.02 2.00 2.17 2.69 5.04 1.00 180.19%
P/EPS 38.07 63.98 15.35 17.60 21.95 40.30 9.34 154.51%
EY 2.63 1.56 6.51 5.68 4.56 2.48 10.71 -60.68%
DY 0.00 0.00 0.80 0.00 0.00 0.00 1.13 -
P/NAPS 2.47 2.14 2.05 1.69 1.43 1.35 1.00 82.42%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 08/03/18 23/11/17 19/09/17 01/06/17 09/03/17 24/11/16 20/09/16 -
Price 19.50 20.40 15.06 13.64 10.02 9.62 8.00 -
P/RPS 4.60 9.67 1.92 2.36 2.64 5.17 1.20 144.33%
P/EPS 37.19 77.14 14.72 19.18 21.56 41.33 11.22 121.82%
EY 2.69 1.30 6.79 5.21 4.64 2.42 8.92 -54.93%
DY 0.00 0.00 0.83 0.00 0.00 0.00 0.94 -
P/NAPS 2.42 2.58 1.97 1.85 1.40 1.39 1.20 59.41%

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