[KESM] YoY Annualized Quarter Result on 31-Jan-2021 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
09-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 364.33%
YoY- 10.96%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 250,598 217,506 265,766 258,136 280,954 325,326 364,368 -6.04%
PBT 4,616 -4,856 17,550 18,218 18,764 10,880 52,952 -33.39%
Tax -2,508 336 -4,534 -4,028 -5,976 -4,650 -7,848 -17.30%
NP 2,108 -4,520 13,016 14,190 12,788 6,230 45,104 -39.96%
-
NP to SH 2,108 -4,520 13,016 14,190 12,788 6,230 45,104 -39.96%
-
Tax Rate 54.33% - 25.83% 22.11% 31.85% 42.74% 14.82% -
Total Cost 248,490 222,026 252,750 243,946 268,166 319,096 319,264 -4.08%
-
Net Worth 354,865 355,652 367,386 362,199 361,420 358,758 347,238 0.36%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 354,865 355,652 367,386 362,199 361,420 358,758 347,238 0.36%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 0.84% -2.08% 4.90% 5.50% 4.55% 1.92% 12.38% -
ROE 0.59% -1.27% 3.54% 3.92% 3.54% 1.74% 12.99% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 582.59 505.66 617.85 600.11 653.16 756.32 847.08 -6.04%
EPS 4.90 -10.50 30.26 32.98 29.72 14.40 104.80 -39.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.2499 8.2682 8.541 8.4204 8.4023 8.3404 8.0726 0.36%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 582.59 505.66 617.85 600.11 653.16 756.32 847.08 -6.04%
EPS 4.90 -10.50 30.26 32.98 29.72 14.40 104.80 -39.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.2499 8.2682 8.541 8.4204 8.4023 8.3404 8.0726 0.36%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 6.81 7.30 11.00 16.42 10.12 8.79 19.96 -
P/RPS 1.17 1.44 1.78 2.74 1.55 1.16 2.36 -11.03%
P/EPS 138.96 -69.47 36.35 49.77 34.04 60.69 19.04 39.25%
EY 0.72 -1.44 2.75 2.01 2.94 1.65 5.25 -28.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 1.29 1.95 1.20 1.05 2.47 -16.61%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 07/03/24 08/03/23 08/03/22 09/03/21 10/03/20 12/03/19 08/03/18 -
Price 6.40 7.85 9.10 13.34 8.06 9.43 19.50 -
P/RPS 1.10 1.55 1.47 2.22 1.23 1.25 2.30 -11.56%
P/EPS 130.59 -74.70 30.07 40.44 27.11 65.11 18.60 38.35%
EY 0.77 -1.34 3.33 2.47 3.69 1.54 5.38 -27.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.95 1.07 1.58 0.96 1.13 2.42 -17.18%

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