[KESM] YoY Annualized Quarter Result on 31-Jul-2022 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jul-2022 [#4]
Profit Trend
QoQ- -70.03%
YoY- -77.29%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 243,025 228,283 246,736 248,257 240,976 307,375 349,777 -5.88%
PBT 3,299 -2,218 4,232 11,025 5,679 9,508 43,686 -34.96%
Tax -3,111 -912 -2,566 -3,690 -5,583 -3,232 -4,348 -5.42%
NP 188 -3,130 1,666 7,335 96 6,276 39,338 -58.92%
-
NP to SH 188 -3,130 1,666 7,335 96 6,276 39,338 -58.92%
-
Tax Rate 94.30% - 60.63% 33.47% 98.31% 33.99% 9.95% -
Total Cost 242,837 231,413 245,070 240,922 240,880 301,099 310,439 -4.00%
-
Net Worth 352,675 354,744 362,358 363,403 356,271 359,145 356,508 -0.17%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 3,226 2,580 3,226 3,871 3,226 3,871 7,957 -13.95%
Div Payout % 1,716.00% 0.00% 193.64% 52.78% 3,360.51% 61.68% 20.23% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 352,675 354,744 362,358 363,403 356,271 359,145 356,508 -0.17%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 0.08% -1.37% 0.68% 2.95% 0.04% 2.04% 11.25% -
ROE 0.05% -0.88% 0.46% 2.02% 0.03% 1.75% 11.03% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 564.98 530.71 573.61 577.15 560.22 714.58 813.16 -5.88%
EPS 0.44 -7.28 3.87 17.05 0.22 14.59 91.50 -58.88%
DPS 7.50 6.00 7.50 9.00 7.50 9.00 18.50 -13.95%
NAPS 8.199 8.2471 8.4241 8.4484 8.2826 8.3494 8.2881 -0.17%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 564.98 530.71 573.61 577.15 560.22 714.58 813.16 -5.88%
EPS 0.44 -7.28 3.87 17.05 0.22 14.59 91.50 -58.88%
DPS 7.50 6.00 7.50 9.00 7.50 9.00 18.50 -13.95%
NAPS 8.199 8.2471 8.4241 8.4484 8.2826 8.3494 8.2881 -0.17%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 6.19 7.40 7.31 13.20 8.06 7.68 17.00 -
P/RPS 1.10 1.39 1.27 2.29 1.44 1.07 2.09 -10.13%
P/EPS 1,416.28 -101.70 188.74 77.41 3,611.43 52.64 18.59 105.75%
EY 0.07 -0.98 0.53 1.29 0.03 1.90 5.38 -51.47%
DY 1.21 0.81 1.03 0.68 0.93 1.17 1.09 1.75%
P/NAPS 0.75 0.90 0.87 1.56 0.97 0.92 2.05 -15.41%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 19/09/24 21/09/23 21/09/22 21/09/21 22/09/20 19/09/19 21/09/18 -
Price 5.00 7.05 7.00 12.20 8.41 7.25 17.10 -
P/RPS 0.88 1.33 1.22 2.11 1.50 1.01 2.10 -13.48%
P/EPS 1,144.00 -96.89 180.73 71.54 3,768.25 49.69 18.70 98.37%
EY 0.09 -1.03 0.55 1.40 0.03 2.01 5.35 -49.34%
DY 1.50 0.85 1.07 0.74 0.89 1.24 1.08 5.62%
P/NAPS 0.61 0.85 0.83 1.44 1.02 0.87 2.06 -18.34%

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