[KESM] QoQ Cumulative Quarter Result on 31-Jan-2015 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
11-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 75.72%
YoY- 70.46%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 70,179 263,122 194,184 131,259 69,163 254,365 185,717 -47.63%
PBT 9,839 24,039 14,286 10,134 5,899 19,804 10,452 -3.93%
Tax -1,773 -3,061 -3,759 -2,625 -1,541 -3,464 -3,064 -30.49%
NP 8,066 20,978 10,527 7,509 4,358 16,340 7,388 6.01%
-
NP to SH 8,066 17,031 6,580 4,848 2,759 10,883 4,204 54.22%
-
Tax Rate 18.02% 12.73% 26.31% 25.90% 26.12% 17.49% 29.31% -
Total Cost 62,113 242,144 183,657 123,750 64,805 238,025 178,329 -50.40%
-
Net Worth 272,978 260,461 252,963 252,361 248,791 245,457 238,782 9.30%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - 2,580 1,290 - - 1,290 - -
Div Payout % - 15.15% 19.61% - - 11.86% - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 272,978 260,461 252,963 252,361 248,791 245,457 238,782 9.30%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 11.49% 7.97% 5.42% 5.72% 6.30% 6.42% 3.98% -
ROE 2.95% 6.54% 2.60% 1.92% 1.11% 4.43% 1.76% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 163.15 611.71 451.44 305.15 160.79 591.35 431.75 -47.63%
EPS 18.80 39.60 15.30 11.30 6.40 25.30 9.80 54.20%
DPS 0.00 6.00 3.00 0.00 0.00 3.00 0.00 -
NAPS 6.3462 6.0552 5.8809 5.8669 5.7839 5.7064 5.5512 9.30%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 163.15 611.71 451.44 305.15 160.79 591.35 431.75 -47.63%
EPS 18.80 39.60 15.30 11.30 6.40 25.30 9.80 54.20%
DPS 0.00 6.00 3.00 0.00 0.00 3.00 0.00 -
NAPS 6.3462 6.0552 5.8809 5.8669 5.7839 5.7064 5.5512 9.30%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 5.05 4.20 2.82 2.42 2.72 3.02 2.60 -
P/RPS 3.10 0.69 0.62 0.79 1.69 0.51 0.60 197.97%
P/EPS 26.93 10.61 18.43 21.47 42.41 11.94 26.60 0.82%
EY 3.71 9.43 5.42 4.66 2.36 8.38 3.76 -0.88%
DY 0.00 1.43 1.06 0.00 0.00 0.99 0.00 -
P/NAPS 0.80 0.69 0.48 0.41 0.47 0.53 0.47 42.42%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 24/11/15 22/09/15 02/06/15 11/03/15 24/11/14 18/09/14 29/05/14 -
Price 5.01 4.07 3.67 2.68 2.70 2.85 2.53 -
P/RPS 3.07 0.67 0.81 0.88 1.68 0.48 0.59 199.37%
P/EPS 26.72 10.28 23.99 23.78 42.09 11.26 25.89 2.12%
EY 3.74 9.73 4.17 4.21 2.38 8.88 3.86 -2.07%
DY 0.00 1.47 0.82 0.00 0.00 1.05 0.00 -
P/NAPS 0.79 0.67 0.62 0.46 0.47 0.50 0.46 43.26%

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