[KESM] QoQ Cumulative Quarter Result on 31-Jul-2016 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
20-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- 35.54%
YoY- 80.16%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 248,222 163,227 80,112 285,734 211,206 140,438 70,179 132.32%
PBT 35,025 22,774 11,172 36,239 26,868 17,648 9,839 133.32%
Tax -4,434 -2,787 -1,160 -5,556 -4,230 -2,583 -1,773 84.34%
NP 30,591 19,987 10,012 30,683 22,638 15,065 8,066 143.39%
-
NP to SH 30,591 19,987 10,012 30,683 22,638 15,065 8,066 143.39%
-
Tax Rate 12.66% 12.24% 10.38% 15.33% 15.74% 14.64% 18.02% -
Total Cost 217,631 143,240 70,100 255,051 188,568 125,373 62,113 130.86%
-
Net Worth 317,821 307,699 298,013 286,713 280,497 275,180 272,978 10.68%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - 3,226 - - - -
Div Payout % - - - 10.51% - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 317,821 307,699 298,013 286,713 280,497 275,180 272,978 10.68%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 12.32% 12.24% 12.50% 10.74% 10.72% 10.73% 11.49% -
ROE 9.63% 6.50% 3.36% 10.70% 8.07% 5.47% 2.95% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 577.07 379.47 186.24 664.27 491.01 326.49 163.15 132.32%
EPS 71.10 46.50 23.30 71.30 52.60 35.00 18.80 142.93%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 7.3887 7.1534 6.9282 6.6655 6.521 6.3974 6.3462 10.68%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 577.07 379.47 186.24 664.27 491.01 326.49 163.15 132.32%
EPS 71.10 46.50 23.30 71.30 52.60 35.00 18.80 142.93%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 7.3887 7.1534 6.9282 6.6655 6.521 6.3974 6.3462 10.68%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 12.52 10.20 9.38 6.66 4.23 4.85 5.05 -
P/RPS 2.17 2.69 5.04 1.00 0.86 1.49 3.10 -21.17%
P/EPS 17.60 21.95 40.30 9.34 8.04 13.85 26.93 -24.70%
EY 5.68 4.56 2.48 10.71 12.44 7.22 3.71 32.87%
DY 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
P/NAPS 1.69 1.43 1.35 1.00 0.65 0.76 0.80 64.71%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 01/06/17 09/03/17 24/11/16 20/09/16 02/06/16 10/03/16 24/11/15 -
Price 13.64 10.02 9.62 8.00 4.07 4.16 5.01 -
P/RPS 2.36 2.64 5.17 1.20 0.83 1.27 3.07 -16.09%
P/EPS 19.18 21.56 41.33 11.22 7.73 11.88 26.72 -19.84%
EY 5.21 4.64 2.42 8.92 12.93 8.42 3.74 24.75%
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.85 1.40 1.39 1.20 0.62 0.65 0.79 76.43%

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