[KESM] YoY Cumulative Quarter Result on 31-Jul-2024 [#4]

Stock

[KESM] KESM INDUSTRIES BHD

Announcement Date

19-Sep-2024

Admission Sponsor

Sponsor

Financial Year

31-Jul-2024

Quarter

31-Jul-2024 [#4]

Profit Trend

QoQ- -83.86%

YoY- 106.01%

Quarter Report

KESMI Grp - Q4FY2024 - Announcement.pdf

Latest QR

Upcoming QR

KESM's Result

KESM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Cumulative Result
Revenue	243,025	228,283	246,736	248,257	240,976	307,375	349,777	-5.88%
YoY %	6.46%	-7.48%	-0.61%	3.02%	-21.60%	-12.12%	-	-
Horiz. %	69.48%	65.27%	70.54%	70.98%	68.89%	87.88%	100.00%	-
PBT	3,299	-2,218	4,232	11,025	5,679	9,508	43,686	-34.96%
YoY %	248.74%	-152.41%	-61.61%	94.14%	-40.27%	-78.24%	-	-
Horiz. %	7.55%	-5.08%	9.69%	25.24%	13.00%	21.76%	100.00%	-
Tax	-3,111	-912	-2,566	-3,690	-5,583	-3,232	-4,348	-5.42%
YoY %	-241.12%	64.46%	30.46%	33.91%	-72.74%	25.67%	-	-
Horiz. %	71.55%	20.98%	59.02%	84.87%	128.40%	74.33%	100.00%	-
NP	188	-3,130	1,666	7,335	96	6,276	39,338	-58.92%
YoY %	106.01%	-287.88%	-77.29%	7,540.62%	-98.47%	-84.05%	-	-
Horiz. %	0.48%	-7.96%	4.24%	18.65%	0.24%	15.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	188	-3,130	1,666	7,335	96	6,276	39,338	-58.92%
YoY %	106.01%	-287.88%	-77.29%	7,540.62%	-98.47%	-84.05%	-	-
Horiz. %	0.48%	-7.96%	4.24%	18.65%	0.24%	15.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	94.30%	-	60.63%	33.47%	98.31%	33.99%	9.95%	-
YoY %	0.00%	-	81.15%	-65.95%	189.23%	241.61%	-	-
Horiz. %	947.74%	-	609.35%	336.38%	988.04%	341.61%	100.00%	-
Total Cost	242,837	231,413	245,070	240,922	240,880	301,099	310,439	-4.00%
YoY %	4.94%	-5.57%	1.72%	0.02%	-20.00%	-3.01%	-	-
Horiz. %	78.22%	74.54%	78.94%	77.61%	77.59%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	350,320	354,744	362,358	363,403	356,271	359,145	356,508	-0.29%
YoY %	-1.25%	-2.10%	-0.29%	2.00%	-0.80%	0.74%	-	-
Horiz. %	98.26%	99.51%	101.64%	101.93%	99.93%	100.74%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Dividend
Div	3,204	2,580	3,226	3,871	3,226	3,871	7,957	-14.05%
YoY %	24.19%	-20.02%	-16.66%	19.99%	-16.66%	-51.35%	-	-
Horiz. %	40.27%	32.42%	40.54%	48.65%	40.54%	48.65%	100.00%	-
Div Payout %	1,704.55%	0.00%	193.64%	52.78%	3,360.51%	61.68%	20.23%	-
YoY %	0.00%	0.00%	266.88%	-98.43%	5,348.30%	204.89%	-	-
Horiz. %	8,425.85%	0.00%	957.19%	260.90%	16,611.52%	304.89%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Equity
Net Worth	350,320	354,744	362,358	363,403	356,271	359,145	356,508	-0.29%
YoY %	-1.25%	-2.10%	-0.29%	2.00%	-0.80%	0.74%	-	-
Horiz. %	98.26%	99.51%	101.64%	101.93%	99.93%	100.74%	100.00%	-
NOSH	42,727	43,014	43,014	43,014	43,014	43,014	43,014	-0.11%
YoY %	-0.67%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.33%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Ratio Analysis
NP Margin	0.08%	-1.37%	0.68%	2.95%	0.04%	2.04%	11.25%	-
YoY %	105.84%	-301.47%	-76.95%	7,275.00%	-98.04%	-81.87%	-	-
Horiz. %	0.71%	-12.18%	6.04%	26.22%	0.36%	18.13%	100.00%	-
ROE	0.05%	-0.88%	0.46%	2.02%	0.03%	1.75%	11.03%	-
YoY %	105.68%	-291.30%	-77.23%	6,633.33%	-98.29%	-84.13%	-	-
Horiz. %	0.45%	-7.98%	4.17%	18.31%	0.27%	15.87%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Per Share
RPS	568.78	530.71	573.61	577.15	560.22	714.58	813.16	-5.77%
YoY %	7.17%	-7.48%	-0.61%	3.02%	-21.60%	-12.12%	-	-
Horiz. %	69.95%	65.27%	70.54%	70.98%	68.89%	87.88%	100.00%	-
EPS	0.44	-7.28	3.87	17.05	0.22	14.59	91.50	-58.88%
YoY %	106.04%	-288.11%	-77.30%	7,650.00%	-98.49%	-84.05%	-	-
Horiz. %	0.48%	-7.96%	4.23%	18.63%	0.24%	15.95%	100.00%	-
DPS	7.50	6.00	7.50	9.00	7.50	9.00	18.50	-13.95%
YoY %	25.00%	-20.00%	-16.67%	20.00%	-16.67%	-51.35%	-	-
Horiz. %	40.54%	32.43%	40.54%	48.65%	40.54%	48.65%	100.00%	-
NAPS	8.199	8.2471	8.4241	8.4484	8.2826	8.3494	8.2881	-0.17%
YoY %	-0.58%	-2.10%	-0.29%	2.00%	-0.80%	0.74%	-	-
Horiz. %	98.92%	99.51%	101.64%	101.93%	99.93%	100.74%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Adjusted Per Share Value based on latest NOSH - 43,039
RPS	564.65	530.40	573.28	576.81	559.89	714.17	812.69	-5.88%
YoY %	6.46%	-7.48%	-0.61%	3.02%	-21.60%	-12.12%	-	-
Horiz. %	69.48%	65.26%	70.54%	70.98%	68.89%	87.88%	100.00%	-
EPS	0.44	-7.27	3.87	17.04	0.22	14.58	91.40	-58.87%
YoY %	106.05%	-287.86%	-77.29%	7,645.45%	-98.49%	-84.05%	-	-
Horiz. %	0.48%	-7.95%	4.23%	18.64%	0.24%	15.95%	100.00%	-
DPS	7.45	6.00	7.50	8.99	7.50	8.99	18.49	-14.04%
YoY %	24.17%	-20.00%	-16.57%	19.87%	-16.57%	-51.38%	-	-
Horiz. %	40.29%	32.45%	40.56%	48.62%	40.56%	48.62%	100.00%	-
NAPS	8.1395	8.2423	8.4192	8.4435	8.2778	8.3445	8.2833	-0.29%
YoY %	-1.25%	-2.10%	-0.29%	2.00%	-0.80%	0.74%	-	-
Horiz. %	98.26%	99.51%	101.64%	101.93%	99.93%	100.74%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Price Multiplier on Financial Quarter End Date
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	1.09	1.39	1.27	2.29	1.44	1.07	2.09	-10.27%
YoY %	-21.58%	9.45%	-44.54%	59.03%	34.58%	-48.80%	-	-
Horiz. %	52.15%	66.51%	60.77%	109.57%	68.90%	51.20%	100.00%	-
P/EPS	1,406.82	-101.70	188.74	77.41	3,611.43	52.64	18.59	105.52%
YoY %	1,483.30%	-153.88%	143.82%	-97.86%	6,760.62%	183.16%	-	-
Horiz. %	7,567.62%	-547.07%	1,015.28%	416.41%	19,426.73%	283.16%	100.00%	-
EY	0.07	-0.98	0.53	1.29	0.03	1.90	5.38	-51.47%
YoY %	107.14%	-284.91%	-58.91%	4,200.00%	-98.42%	-64.68%	-	-
Horiz. %	1.30%	-18.22%	9.85%	23.98%	0.56%	35.32%	100.00%	-
DY	1.21	0.81	1.03	0.68	0.93	1.17	1.09	1.75%
YoY %	49.38%	-21.36%	51.47%	-26.88%	-20.51%	7.34%	-	-
Horiz. %	111.01%	74.31%	94.50%	62.39%	85.32%	107.34%	100.00%	-
P/NAPS	0.75	0.90	0.87	1.56	0.97	0.92	2.05	-15.41%
YoY %	-16.67%	3.45%	-44.23%	60.82%	5.43%	-55.12%	-	-
Horiz. %	36.59%	43.90%	42.44%	76.10%	47.32%	44.88%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-33.83%	9.02%	-42.18%	40.67%	48.51%	-51.90%	-	-
Horiz. %	41.90%	63.33%	58.10%	100.48%	71.43%	48.10%	100.00%	-
P/EPS	1,136.36	-96.89	180.73	71.54	3,768.25	49.69	18.70	98.15%
YoY %	1,272.84%	-153.61%	152.63%	-98.10%	7,483.52%	165.72%	-	-
Horiz. %	6,076.79%	-518.13%	966.47%	382.57%	20,151.07%	265.72%	100.00%	-
EY	0.09	-1.03	0.55	1.40	0.03	2.01	5.35	-49.34%
YoY %	108.74%	-287.27%	-60.71%	4,566.67%	-98.51%	-62.43%	-	-
Horiz. %	1.68%	-19.25%	10.28%	26.17%	0.56%	37.57%	100.00%	-
DY	1.50	0.85	1.07	0.74	0.89	1.24	1.08	5.62%
YoY %	76.47%	-20.56%	44.59%	-16.85%	-28.23%	14.81%	-	-
Horiz. %	138.89%	78.70%	99.07%	68.52%	82.41%	114.81%	100.00%	-
P/NAPS	0.61	0.85	0.83	1.44	1.02	0.87	2.06	-18.34%
YoY %	-28.24%	2.41%	-42.36%	41.18%	17.24%	-57.77%	-	-
Horiz. %	29.61%	41.26%	40.29%	69.90%	49.51%	42.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos