[KESM] QoQ Cumulative Quarter Result on 31-Oct-2021 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 2.48%
YoY- 883.9%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 246,736 191,073 132,883 68,583 248,257 190,208 129,068 54.21%
PBT 4,232 6,826 8,775 8,650 11,025 11,019 9,109 -40.09%
Tax -2,566 -2,657 -2,267 -1,133 -3,690 -3,030 -2,014 17.57%
NP 1,666 4,169 6,508 7,517 7,335 7,989 7,095 -62.03%
-
NP to SH 1,666 4,169 6,508 7,517 7,335 7,989 7,095 -62.03%
-
Tax Rate 60.63% 38.92% 25.83% 13.10% 33.47% 27.50% 22.11% -
Total Cost 245,070 186,904 126,375 61,066 240,922 182,219 121,973 59.43%
-
Net Worth 362,358 365,193 367,386 370,471 363,403 363,790 362,199 0.02%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 3,226 - - - 3,871 - - -
Div Payout % 193.64% - - - 52.78% - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 362,358 365,193 367,386 370,471 363,403 363,790 362,199 0.02%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 0.68% 2.18% 4.90% 10.96% 2.95% 4.20% 5.50% -
ROE 0.46% 1.14% 1.77% 2.03% 2.02% 2.20% 1.96% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 573.61 444.21 308.93 159.44 577.15 442.20 300.06 54.21%
EPS 3.87 9.70 15.13 17.50 17.05 18.57 16.49 -62.05%
DPS 7.50 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 8.4241 8.49 8.541 8.6127 8.4484 8.4574 8.4204 0.02%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 573.61 444.21 308.93 159.44 577.15 442.20 300.06 54.21%
EPS 3.87 9.70 15.13 17.50 17.05 18.57 16.49 -62.05%
DPS 7.50 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 8.4241 8.49 8.541 8.6127 8.4484 8.4574 8.4204 0.02%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 7.31 7.99 11.00 12.20 13.20 12.10 16.42 -
P/RPS 1.27 1.80 3.56 7.65 2.29 2.74 5.47 -62.32%
P/EPS 188.74 82.44 72.70 69.81 77.41 65.15 99.55 53.36%
EY 0.53 1.21 1.38 1.43 1.29 1.53 1.00 -34.58%
DY 1.03 0.00 0.00 0.00 0.68 0.00 0.00 -
P/NAPS 0.87 0.94 1.29 1.42 1.56 1.43 1.95 -41.69%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 21/09/22 26/05/22 08/03/22 18/11/21 21/09/21 27/05/21 09/03/21 -
Price 7.00 7.88 9.10 12.02 12.20 11.98 13.34 -
P/RPS 1.22 1.77 2.95 7.54 2.11 2.71 4.45 -57.89%
P/EPS 180.73 81.30 60.15 68.78 71.54 64.50 80.88 71.17%
EY 0.55 1.23 1.66 1.45 1.40 1.55 1.24 -41.92%
DY 1.07 0.00 0.00 0.00 0.74 0.00 0.00 -
P/NAPS 0.83 0.93 1.07 1.40 1.44 1.42 1.58 -34.97%

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