[KESM] YoY Cumulative Quarter Result on 31-Jan-2015 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
11-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 75.72%
YoY- 70.46%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 182,184 163,227 140,438 131,259 126,610 122,930 108,634 8.99%
PBT 26,476 22,774 17,648 10,134 6,679 5,995 7,780 22.62%
Tax -3,924 -2,787 -2,583 -2,625 -1,778 -3,985 -1,995 11.92%
NP 22,552 19,987 15,065 7,509 4,901 2,010 5,785 25.42%
-
NP to SH 22,552 19,987 15,065 4,848 2,844 394 4,882 29.02%
-
Tax Rate 14.82% 12.24% 14.64% 25.90% 26.62% 66.47% 25.64% -
Total Cost 159,632 143,240 125,373 123,750 121,709 120,920 102,849 7.59%
-
Net Worth 347,238 307,699 275,180 252,361 238,554 229,697 230,639 7.05%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 347,238 307,699 275,180 252,361 238,554 229,697 230,639 7.05%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 12.38% 12.24% 10.73% 5.72% 3.87% 1.64% 5.33% -
ROE 6.49% 6.50% 5.47% 1.92% 1.19% 0.17% 2.12% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 423.54 379.47 326.49 305.15 294.34 285.79 252.55 8.99%
EPS 52.40 46.50 35.00 11.30 6.60 0.90 11.30 29.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0726 7.1534 6.3974 5.8669 5.5459 5.34 5.3619 7.05%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 423.54 379.47 326.49 305.15 294.34 285.79 252.55 8.99%
EPS 52.40 46.50 35.00 11.30 6.60 0.90 11.30 29.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0726 7.1534 6.3974 5.8669 5.5459 5.34 5.3619 7.05%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 19.96 10.20 4.85 2.42 2.05 1.80 2.00 -
P/RPS 4.71 2.69 1.49 0.79 0.70 0.63 0.79 34.62%
P/EPS 38.07 21.95 13.85 21.47 31.01 196.51 17.62 13.68%
EY 2.63 4.56 7.22 4.66 3.23 0.51 5.67 -12.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 1.43 0.76 0.41 0.37 0.34 0.37 37.17%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 08/03/18 09/03/17 10/03/16 11/03/15 10/03/14 11/03/13 08/03/12 -
Price 19.50 10.02 4.16 2.68 2.62 1.80 2.00 -
P/RPS 4.60 2.64 1.27 0.88 0.89 0.63 0.79 34.09%
P/EPS 37.19 21.56 11.88 23.78 39.63 196.51 17.62 13.24%
EY 2.69 4.64 8.42 4.21 2.52 0.51 5.67 -11.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.40 0.65 0.46 0.47 0.34 0.37 36.71%

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