[KESM] YoY Annualized Quarter Result on 30-Apr-2016 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
02-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
30-Apr-2016 [#3]
Profit Trend
QoQ- 0.18%
YoY- 244.04%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 315,288 352,682 330,962 281,608 258,912 247,622 244,269 4.34%
PBT 9,378 44,948 46,700 35,824 19,048 13,936 12,090 -4.14%
Tax -4,065 -7,585 -5,912 -5,640 -5,012 -4,085 -7,761 -10.21%
NP 5,313 37,362 40,788 30,184 14,036 9,850 4,329 3.47%
-
NP to SH 5,313 37,362 40,788 30,184 8,773 5,605 588 44.29%
-
Tax Rate 43.35% 16.88% 12.66% 15.74% 26.31% 29.31% 64.19% -
Total Cost 309,974 315,320 290,174 251,424 244,876 237,772 239,940 4.35%
-
Net Worth 358,908 352,718 317,821 280,497 252,963 238,782 229,878 7.70%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div - - - - 1,720 - - -
Div Payout % - - - - 19.61% - - -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 358,908 352,718 317,821 280,497 252,963 238,782 229,878 7.70%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 1.69% 10.59% 12.32% 10.72% 5.42% 3.98% 1.77% -
ROE 1.48% 10.59% 12.83% 10.76% 3.47% 2.35% 0.26% -
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 732.98 819.92 769.42 654.68 601.92 575.67 567.88 4.34%
EPS 12.40 86.80 94.80 70.13 20.40 13.07 1.33 45.05%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 8.3439 8.20 7.3887 6.521 5.8809 5.5512 5.3442 7.70%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 732.98 819.92 769.42 654.68 601.92 575.67 567.88 4.34%
EPS 12.40 86.80 94.80 70.13 20.40 13.07 1.33 45.05%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 8.3439 8.20 7.3887 6.521 5.8809 5.5512 5.3442 7.70%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 7.85 15.92 12.52 4.23 2.82 2.60 1.73 -
P/RPS 1.07 1.94 1.63 0.65 0.47 0.45 0.30 23.59%
P/EPS 63.55 18.33 13.20 6.03 13.83 19.95 126.56 -10.84%
EY 1.57 5.46 7.57 16.59 7.23 5.01 0.79 12.12%
DY 0.00 0.00 0.00 0.00 1.42 0.00 0.00 -
P/NAPS 0.94 1.94 1.69 0.65 0.48 0.47 0.32 19.66%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 04/06/19 31/05/18 01/06/17 02/06/16 02/06/15 29/05/14 28/05/13 -
Price 7.00 16.80 13.64 4.07 3.67 2.53 1.80 -
P/RPS 0.96 2.05 1.77 0.62 0.61 0.44 0.32 20.08%
P/EPS 56.67 19.34 14.38 5.80 17.99 19.41 131.68 -13.10%
EY 1.76 5.17 6.95 17.24 5.56 5.15 0.76 15.01%
DY 0.00 0.00 0.00 0.00 1.09 0.00 0.00 -
P/NAPS 0.84 2.05 1.85 0.62 0.62 0.46 0.34 16.26%

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