[KESM] YoY Cumulative 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- 828.66%
YoY- 10.96%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 125,299 108,753 132,883 129,068 140,477 162,663 182,184 -6.04%
PBT 2,308 -2,428 8,775 9,109 9,382 5,440 26,476 -33.39%
Tax -1,254 168 -2,267 -2,014 -2,988 -2,325 -3,924 -17.30%
NP 1,054 -2,260 6,508 7,095 6,394 3,115 22,552 -39.96%
-
NP to SH 1,054 -2,260 6,508 7,095 6,394 3,115 22,552 -39.96%
-
Tax Rate 54.33% - 25.83% 22.11% 31.85% 42.74% 14.82% -
Total Cost 124,245 111,013 126,375 121,973 134,083 159,548 159,632 -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 0.30% -0.64% 1.77% 1.96% 1.77% 0.87% 6.49% -
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 291.29 252.83 308.93 300.06 326.58 378.16 423.54 -6.04%
EPS 2.45 -5.25 15.13 16.49 14.86 7.20 52.40 -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 291.29 252.83 308.93 300.06 326.58 378.16 423.54 -6.04%
EPS 2.45 -5.25 15.13 16.49 14.86 7.20 52.40 -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 2.34 2.89 3.56 5.47 3.10 2.32 4.71 -11.00%
P/EPS 277.92 -138.94 72.70 99.55 68.08 121.38 38.07 39.25%
EY 0.36 -0.72 1.38 1.00 1.47 0.82 2.63 -28.20%
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 2.20 3.10 2.95 4.45 2.47 2.49 4.60 -11.56%
P/EPS 261.19 -149.41 60.15 80.88 54.22 130.22 37.19 38.36%
EY 0.38 -0.67 1.66 1.24 1.84 0.77 2.69 -27.82%
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