[KESM] YoY Annualized Quarter Result on 30-Apr-2018 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -17.16%
YoY- -8.4%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 253,610 259,624 315,288 352,682 330,962 281,608 258,912 -0.34%
PBT 14,692 9,712 9,378 44,948 46,700 35,824 19,048 -4.23%
Tax -4,040 -5,210 -4,065 -7,585 -5,912 -5,640 -5,012 -3.52%
NP 10,652 4,501 5,313 37,362 40,788 30,184 14,036 -4.48%
-
NP to SH 10,652 4,501 5,313 37,362 40,788 30,184 8,773 3.28%
-
Tax Rate 27.50% 53.64% 43.35% 16.88% 12.66% 15.74% 26.31% -
Total Cost 242,958 255,122 309,974 315,320 290,174 251,424 244,876 -0.13%
-
Net Worth 363,790 360,891 358,908 352,718 317,821 280,497 252,963 6.23%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - - - - 1,720 -
Div Payout % - - - - - - 19.61% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 363,790 360,891 358,908 352,718 317,821 280,497 252,963 6.23%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 4.20% 1.73% 1.69% 10.59% 12.32% 10.72% 5.42% -
ROE 2.93% 1.25% 1.48% 10.59% 12.83% 10.76% 3.47% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 589.59 603.57 732.98 819.92 769.42 654.68 601.92 -0.34%
EPS 24.76 10.47 12.40 86.80 94.80 70.13 20.40 3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 8.4574 8.39 8.3439 8.20 7.3887 6.521 5.8809 6.23%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 589.59 603.57 732.98 819.92 769.42 654.68 601.92 -0.34%
EPS 24.76 10.47 12.40 86.80 94.80 70.13 20.40 3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 8.4574 8.39 8.3439 8.20 7.3887 6.521 5.8809 6.23%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 12.10 8.09 7.85 15.92 12.52 4.23 2.82 -
P/RPS 2.05 1.34 1.07 1.94 1.63 0.65 0.47 27.79%
P/EPS 48.86 77.31 63.55 18.33 13.20 6.03 13.83 23.38%
EY 2.05 1.29 1.57 5.46 7.57 16.59 7.23 -18.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
P/NAPS 1.43 0.96 0.94 1.94 1.69 0.65 0.48 19.93%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 27/05/21 02/06/20 04/06/19 31/05/18 01/06/17 02/06/16 02/06/15 -
Price 11.98 7.65 7.00 16.80 13.64 4.07 3.67 -
P/RPS 2.03 1.27 0.96 2.05 1.77 0.62 0.61 22.16%
P/EPS 48.38 73.10 56.67 19.34 14.38 5.80 17.99 17.90%
EY 2.07 1.37 1.76 5.17 6.95 17.24 5.56 -15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 1.42 0.91 0.84 2.05 1.85 0.62 0.62 14.79%

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