[KESM] YoY Cumulative 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- 50.27%
YoY- 244.04%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 236,466 264,512 248,222 211,206 194,184 185,717 183,202 4.34%
PBT 7,034 33,711 35,025 26,868 14,286 10,452 9,068 -4.14%
Tax -3,049 -5,689 -4,434 -4,230 -3,759 -3,064 -5,821 -10.21%
NP 3,985 28,022 30,591 22,638 10,527 7,388 3,247 3.47%
-
NP to SH 3,985 28,022 30,591 22,638 6,580 4,204 441 44.29%
-
Tax Rate 43.35% 16.88% 12.66% 15.74% 26.31% 29.31% 64.19% -
Total Cost 232,481 236,490 217,631 188,568 183,657 178,329 179,955 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 - - - - 1,290 - - -
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 1.11% 7.94% 9.63% 8.07% 2.60% 1.76% 0.19% -
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 549.74 614.94 577.07 491.01 451.44 431.75 425.91 4.34%
EPS 9.30 65.10 71.10 52.60 15.30 9.80 1.00 44.99%
DPS 0.00 0.00 0.00 0.00 3.00 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 549.74 614.94 577.07 491.01 451.44 431.75 425.91 4.34%
EPS 9.30 65.10 71.10 52.60 15.30 9.80 1.00 44.99%
DPS 0.00 0.00 0.00 0.00 3.00 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 1.43 2.59 2.17 0.86 0.62 0.60 0.41 23.13%
P/EPS 84.73 24.44 17.60 8.04 18.43 26.60 168.74 -10.84%
EY 1.18 4.09 5.68 12.44 5.42 3.76 0.59 12.24%
DY 0.00 0.00 0.00 0.00 1.06 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 1.27 2.73 2.36 0.83 0.81 0.59 0.42 20.24%
P/EPS 75.56 25.79 19.18 7.73 23.99 25.89 175.57 -13.10%
EY 1.32 3.88 5.21 12.93 4.17 3.86 0.57 15.01%
DY 0.00 0.00 0.00 0.00 0.82 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