[KESM] QoQ Quarter Result on 31-Oct-2015 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -22.82%
YoY- 192.35%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 74,528 70,768 70,259 70,179 68,938 62,925 62,096 12.94%
PBT 9,371 9,220 7,809 9,839 9,753 4,152 4,235 69.88%
Tax -1,326 -1,647 -810 -1,773 698 -1,134 -1,084 14.39%
NP 8,045 7,573 6,999 8,066 10,451 3,018 3,151 86.91%
-
NP to SH 8,045 7,573 6,999 8,066 10,451 1,732 2,089 145.89%
-
Tax Rate 14.15% 17.86% 10.37% 18.02% -7.16% 27.31% 25.60% -
Total Cost 66,483 63,195 63,260 62,113 58,487 59,907 58,945 8.36%
-
Net Worth 286,713 280,497 275,180 272,978 260,461 252,963 252,361 8.88%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 1,290 - - - 1,290 1,290 - -
Div Payout % 16.04% - - - 12.35% 74.51% - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 286,713 280,497 275,180 272,978 260,461 252,963 252,361 8.88%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 10.79% 10.70% 9.96% 11.49% 15.16% 4.80% 5.07% -
ROE 2.81% 2.70% 2.54% 2.95% 4.01% 0.68% 0.83% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 173.26 164.52 163.34 163.15 160.27 146.29 144.36 12.94%
EPS 18.70 17.60 16.30 18.80 24.30 4.00 4.90 144.40%
DPS 3.00 0.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 6.6655 6.521 6.3974 6.3462 6.0552 5.8809 5.8669 8.88%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 173.26 164.52 163.34 163.15 160.27 146.29 144.36 12.94%
EPS 18.70 17.60 16.30 18.80 24.30 4.00 4.90 144.40%
DPS 3.00 0.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 6.6655 6.521 6.3974 6.3462 6.0552 5.8809 5.8669 8.88%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 6.66 4.23 4.85 5.05 4.20 2.82 2.42 -
P/RPS 3.84 2.57 2.97 3.10 2.62 1.93 1.68 73.60%
P/EPS 35.61 24.03 29.81 26.93 17.29 70.04 49.83 -20.08%
EY 2.81 4.16 3.35 3.71 5.78 1.43 2.01 25.05%
DY 0.45 0.00 0.00 0.00 0.71 1.06 0.00 -
P/NAPS 1.00 0.65 0.76 0.80 0.69 0.48 0.41 81.29%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 20/09/16 02/06/16 10/03/16 24/11/15 22/09/15 02/06/15 11/03/15 -
Price 8.00 4.07 4.16 5.01 4.07 3.67 2.68 -
P/RPS 4.62 2.47 2.55 3.07 2.54 2.51 1.86 83.51%
P/EPS 42.77 23.12 25.57 26.72 16.75 91.15 55.18 -15.63%
EY 2.34 4.33 3.91 3.74 5.97 1.10 1.81 18.69%
DY 0.38 0.00 0.00 0.00 0.74 0.82 0.00 -
P/NAPS 1.20 0.62 0.65 0.79 0.67 0.62 0.46 89.61%

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