[KESM] YoY Quarter Result on 31-Jan-2018 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
08-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -1.74%
YoY- 12.05%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 67,957 68,088 81,105 91,473 83,115 70,259 62,096 1.51%
PBT 7,655 3,238 1,644 13,022 11,602 7,809 4,235 10.35%
Tax -1,324 -1,372 -1,170 -1,845 -1,627 -810 -1,084 3.38%
NP 6,331 1,866 474 11,177 9,975 6,999 3,151 12.32%
-
NP to SH 6,331 1,866 474 11,177 9,975 6,999 2,089 20.27%
-
Tax Rate 17.30% 42.37% 71.17% 14.17% 14.02% 10.37% 25.60% -
Total Cost 61,626 66,222 80,631 80,296 73,140 63,260 58,945 0.74%
-
Net Worth 362,199 361,420 358,758 347,238 307,699 275,180 252,361 6.20%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 362,199 361,420 358,758 347,238 307,699 275,180 252,361 6.20%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 9.32% 2.74% 0.58% 12.22% 12.00% 9.96% 5.07% -
ROE 1.75% 0.52% 0.13% 3.22% 3.24% 2.54% 0.83% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 157.99 158.29 188.55 212.66 193.23 163.34 144.36 1.51%
EPS 14.72 4.34 1.10 26.00 23.20 16.30 4.90 20.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.4204 8.4023 8.3404 8.0726 7.1534 6.3974 5.8669 6.20%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 157.99 158.29 188.55 212.66 193.23 163.34 144.36 1.51%
EPS 14.72 4.34 1.10 26.00 23.20 16.30 4.90 20.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.4204 8.4023 8.3404 8.0726 7.1534 6.3974 5.8669 6.20%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 16.42 10.12 8.79 19.96 10.20 4.85 2.42 -
P/RPS 10.39 6.39 4.66 9.39 5.28 2.97 1.68 35.44%
P/EPS 111.56 233.28 797.67 76.82 43.98 29.81 49.83 14.36%
EY 0.90 0.43 0.13 1.30 2.27 3.35 2.01 -12.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.20 1.05 2.47 1.43 0.76 0.41 29.64%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 09/03/21 10/03/20 12/03/19 08/03/18 09/03/17 10/03/16 11/03/15 -
Price 13.34 8.06 9.43 19.50 10.02 4.16 2.68 -
P/RPS 8.44 5.09 5.00 9.17 5.19 2.55 1.86 28.63%
P/EPS 90.64 185.80 855.75 75.05 43.21 25.57 55.18 8.61%
EY 1.10 0.54 0.12 1.33 2.31 3.91 1.81 -7.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.96 1.13 2.42 1.40 0.65 0.46 22.81%

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