[KESM] QoQ Cumulative Quarter Result on 31-Jul-2018 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- 40.38%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 236,466 162,663 81,558 349,777 264,512 182,184 90,711 89.74%
PBT 7,034 5,440 3,796 43,686 33,711 26,476 13,454 -35.17%
Tax -3,049 -2,325 -1,155 -4,348 -5,689 -3,924 -2,079 29.17%
NP 3,985 3,115 2,641 39,338 28,022 22,552 11,375 -50.39%
-
NP to SH 3,985 3,115 2,641 39,338 28,022 22,552 11,375 -50.39%
-
Tax Rate 43.35% 42.74% 30.43% 9.95% 16.88% 14.82% 15.45% -
Total Cost 232,481 159,548 78,917 310,439 236,490 159,632 79,336 105.17%
-
Net Worth 358,908 358,758 359,958 356,508 352,718 347,238 340,494 3.58%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - - - 7,957 - - - -
Div Payout % - - - 20.23% - - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 358,908 358,758 359,958 356,508 352,718 347,238 340,494 3.58%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 1.69% 1.92% 3.24% 11.25% 10.59% 12.38% 12.54% -
ROE 1.11% 0.87% 0.73% 11.03% 7.94% 6.49% 3.34% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 549.74 378.16 189.61 813.16 614.94 423.54 210.88 89.74%
EPS 9.30 7.20 6.10 91.50 65.10 52.40 26.40 -50.21%
DPS 0.00 0.00 0.00 18.50 0.00 0.00 0.00 -
NAPS 8.3439 8.3404 8.3683 8.2881 8.20 8.0726 7.9158 3.58%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 549.74 378.16 189.61 813.16 614.94 423.54 210.88 89.74%
EPS 9.30 7.20 6.10 91.50 65.10 52.40 26.40 -50.21%
DPS 0.00 0.00 0.00 18.50 0.00 0.00 0.00 -
NAPS 8.3439 8.3404 8.3683 8.2881 8.20 8.0726 7.9158 3.58%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 7.85 8.79 10.20 17.00 15.92 19.96 16.92 -
P/RPS 1.43 2.32 5.38 2.09 2.59 4.71 8.02 -68.42%
P/EPS 84.73 121.38 166.13 18.59 24.44 38.07 63.98 20.65%
EY 1.18 0.82 0.60 5.38 4.09 2.63 1.56 -17.02%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 0.94 1.05 1.22 2.05 1.94 2.47 2.14 -42.30%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 04/06/19 12/03/19 22/11/18 21/09/18 31/05/18 08/03/18 23/11/17 -
Price 7.00 9.43 10.56 17.10 16.80 19.50 20.40 -
P/RPS 1.27 2.49 5.57 2.10 2.73 4.60 9.67 -74.25%
P/EPS 75.56 130.22 171.99 18.70 25.79 37.19 77.14 -1.37%
EY 1.32 0.77 0.58 5.35 3.88 2.69 1.30 1.02%
DY 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
P/NAPS 0.84 1.13 1.26 2.06 2.05 2.42 2.58 -52.77%

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