[KESM] QoQ Cumulative Quarter Result on 31-Jul-2015 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
22-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 158.83%
YoY- 56.49%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 211,206 140,438 70,179 263,122 194,184 131,259 69,163 110.62%
PBT 26,868 17,648 9,839 24,039 14,286 10,134 5,899 175.02%
Tax -4,230 -2,583 -1,773 -3,061 -3,759 -2,625 -1,541 96.16%
NP 22,638 15,065 8,066 20,978 10,527 7,509 4,358 200.24%
-
NP to SH 22,638 15,065 8,066 17,031 6,580 4,848 2,759 307.33%
-
Tax Rate 15.74% 14.64% 18.02% 12.73% 26.31% 25.90% 26.12% -
Total Cost 188,568 125,373 62,113 242,144 183,657 123,750 64,805 103.94%
-
Net Worth 280,497 275,180 272,978 260,461 252,963 252,361 248,791 8.33%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - 2,580 1,290 - - -
Div Payout % - - - 15.15% 19.61% - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 280,497 275,180 272,978 260,461 252,963 252,361 248,791 8.33%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 10.72% 10.73% 11.49% 7.97% 5.42% 5.72% 6.30% -
ROE 8.07% 5.47% 2.95% 6.54% 2.60% 1.92% 1.11% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 491.01 326.49 163.15 611.71 451.44 305.15 160.79 110.62%
EPS 52.60 35.00 18.80 39.60 15.30 11.30 6.40 307.78%
DPS 0.00 0.00 0.00 6.00 3.00 0.00 0.00 -
NAPS 6.521 6.3974 6.3462 6.0552 5.8809 5.8669 5.7839 8.33%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 491.01 326.49 163.15 611.71 451.44 305.15 160.79 110.62%
EPS 52.60 35.00 18.80 39.60 15.30 11.30 6.40 307.78%
DPS 0.00 0.00 0.00 6.00 3.00 0.00 0.00 -
NAPS 6.521 6.3974 6.3462 6.0552 5.8809 5.8669 5.7839 8.33%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 4.23 4.85 5.05 4.20 2.82 2.42 2.72 -
P/RPS 0.86 1.49 3.10 0.69 0.62 0.79 1.69 -36.28%
P/EPS 8.04 13.85 26.93 10.61 18.43 21.47 42.41 -67.03%
EY 12.44 7.22 3.71 9.43 5.42 4.66 2.36 203.18%
DY 0.00 0.00 0.00 1.43 1.06 0.00 0.00 -
P/NAPS 0.65 0.76 0.80 0.69 0.48 0.41 0.47 24.15%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 02/06/16 10/03/16 24/11/15 22/09/15 02/06/15 11/03/15 24/11/14 -
Price 4.07 4.16 5.01 4.07 3.67 2.68 2.70 -
P/RPS 0.83 1.27 3.07 0.67 0.81 0.88 1.68 -37.53%
P/EPS 7.73 11.88 26.72 10.28 23.99 23.78 42.09 -67.72%
EY 12.93 8.42 3.74 9.73 4.17 4.21 2.38 209.35%
DY 0.00 0.00 0.00 1.47 0.82 0.00 0.00 -
P/NAPS 0.62 0.65 0.79 0.67 0.62 0.46 0.47 20.30%

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