[KESM] QoQ Cumulative Quarter Result on 31-Jan-2018 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
08-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 98.26%
YoY- 12.83%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 81,558 349,777 264,512 182,184 90,711 337,988 248,222 -52.28%
PBT 3,796 43,686 33,711 26,476 13,454 47,843 35,025 -77.17%
Tax -1,155 -4,348 -5,689 -3,924 -2,079 -3,849 -4,434 -59.11%
NP 2,641 39,338 28,022 22,552 11,375 43,994 30,591 -80.37%
-
NP to SH 2,641 39,338 28,022 22,552 11,375 43,994 30,591 -80.37%
-
Tax Rate 30.43% 9.95% 16.88% 14.82% 15.45% 8.05% 12.66% -
Total Cost 78,917 310,439 236,490 159,632 79,336 293,994 217,631 -49.05%
-
Net Worth 359,958 356,508 352,718 347,238 340,494 329,134 317,821 8.62%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - 7,957 - - - 5,376 - -
Div Payout % - 20.23% - - - 12.22% - -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 359,958 356,508 352,718 347,238 340,494 329,134 317,821 8.62%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 3.24% 11.25% 10.59% 12.38% 12.54% 13.02% 12.32% -
ROE 0.73% 11.03% 7.94% 6.49% 3.34% 13.37% 9.63% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 189.61 813.16 614.94 423.54 210.88 785.75 577.07 -52.28%
EPS 6.10 91.50 65.10 52.40 26.40 102.30 71.10 -80.46%
DPS 0.00 18.50 0.00 0.00 0.00 12.50 0.00 -
NAPS 8.3683 8.2881 8.20 8.0726 7.9158 7.6517 7.3887 8.62%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 189.61 813.16 614.94 423.54 210.88 785.75 577.07 -52.28%
EPS 6.10 91.50 65.10 52.40 26.40 102.30 71.10 -80.46%
DPS 0.00 18.50 0.00 0.00 0.00 12.50 0.00 -
NAPS 8.3683 8.2881 8.20 8.0726 7.9158 7.6517 7.3887 8.62%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 10.20 17.00 15.92 19.96 16.92 15.70 12.52 -
P/RPS 5.38 2.09 2.59 4.71 8.02 2.00 2.17 82.87%
P/EPS 166.13 18.59 24.44 38.07 63.98 15.35 17.60 344.81%
EY 0.60 5.38 4.09 2.63 1.56 6.51 5.68 -77.56%
DY 0.00 1.09 0.00 0.00 0.00 0.80 0.00 -
P/NAPS 1.22 2.05 1.94 2.47 2.14 2.05 1.69 -19.47%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 22/11/18 21/09/18 31/05/18 08/03/18 23/11/17 19/09/17 01/06/17 -
Price 10.56 17.10 16.80 19.50 20.40 15.06 13.64 -
P/RPS 5.57 2.10 2.73 4.60 9.67 1.92 2.36 76.99%
P/EPS 171.99 18.70 25.79 37.19 77.14 14.72 19.18 329.90%
EY 0.58 5.35 3.88 2.69 1.30 6.79 5.21 -76.76%
DY 0.00 1.08 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 1.26 2.06 2.05 2.42 2.58 1.97 1.85 -22.53%

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