[KESM] YoY TTM 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- 2.65%
YoY- 30.77%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 229,567 285,189 330,256 356,945 308,523 272,301 259,014 -1.98%
PBT 5,406 13,450 22,650 51,545 41,365 31,553 23,259 -21.57%
Tax -4,609 -3,895 -2,749 -4,986 -5,760 -3,019 -4,311 1.11%
NP 797 9,555 19,901 46,559 35,605 28,534 18,948 -40.99%
-
NP to SH 797 9,555 19,901 46,559 35,605 27,248 12,887 -37.08%
-
Tax Rate 85.26% 28.96% 12.14% 9.67% 13.92% 9.57% 18.53% -
Total Cost 228,770 275,634 310,355 310,386 272,918 243,767 240,066 -0.79%
-
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 2,580 2,580 2,580 2,580 1,290 2,580 1,290 12.23%
Div Payout % 323.82% 27.01% 12.97% 5.54% 3.62% 9.47% 10.01% -
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 0.35% 3.35% 6.03% 13.04% 11.54% 10.48% 7.32% -
ROE 0.22% 2.64% 5.55% 13.41% 11.57% 9.90% 5.11% -
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 533.70 663.01 767.78 829.82 717.25 633.04 602.16 -1.98%
EPS 1.85 22.21 46.27 108.24 82.77 63.35 29.96 -37.10%
DPS 6.00 6.00 6.00 6.00 3.00 6.00 3.00 12.23%
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 533.70 663.01 767.78 829.82 717.25 633.04 602.16 -1.98%
EPS 1.85 22.21 46.27 108.24 82.77 63.35 29.96 -37.10%
DPS 6.00 6.00 6.00 6.00 3.00 6.00 3.00 12.23%
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 3.08 1.53 1.14 2.41 1.42 0.77 0.40 40.47%
P/EPS 886.20 45.56 19.00 18.44 12.32 7.66 8.08 118.63%
EY 0.11 2.20 5.26 5.42 8.12 13.06 12.38 -54.45%
DY 0.37 0.59 0.68 0.30 0.29 1.24 1.24 -18.23%
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 2.50 1.22 1.23 2.35 1.40 0.66 0.45 33.04%
P/EPS 719.97 36.28 20.38 18.02 12.11 6.57 8.95 107.63%
EY 0.14 2.76 4.91 5.55 8.26 15.23 11.18 -51.77%
DY 0.45 0.74 0.64 0.31 0.30 1.44 1.12 -14.08%
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