Highlights

[KESM] YoY Quarter Result on 2019-04-30 [#3]

Stock [KESM]: KESM INDUSTRIES BHD
Announcement Date 04-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 30-Apr-2019  [#3]
Profit Trend QoQ -     83.54%    YoY -     -84.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 73,803 82,328 84,995 70,768 62,925 59,107 60,272 3.43%
  YoY % -10.35% -3.14% 20.10% 12.46% 6.46% -1.93% -
  Horiz. % 122.45% 136.59% 141.02% 117.41% 104.40% 98.07% 100.00%
PBT 1,594 7,235 12,251 9,220 4,152 3,773 3,073 -10.36%
  YoY % -77.97% -40.94% 32.87% 122.06% 10.05% 22.78% -
  Horiz. % 51.87% 235.44% 398.67% 300.03% 135.11% 122.78% 100.00%
Tax -724 -1,765 -1,647 -1,647 -1,134 -1,286 -1,836 -14.36%
  YoY % 58.98% -7.16% 0.00% -45.24% 11.82% 29.96% -
  Horiz. % 39.43% 96.13% 89.71% 89.71% 61.76% 70.04% 100.00%
NP 870 5,470 10,604 7,573 3,018 2,487 1,237 -5.69%
  YoY % -84.10% -48.42% 40.02% 150.93% 21.35% 101.05% -
  Horiz. % 70.33% 442.20% 857.24% 612.21% 243.98% 201.05% 100.00%
NP to SH 870 5,470 10,604 7,573 1,732 1,360 47 62.61%
  YoY % -84.10% -48.42% 40.02% 337.24% 27.35% 2,793.62% -
  Horiz. % 1,851.06% 11,638.30% 22,561.70% 16,112.77% 3,685.11% 2,893.62% 100.00%
Tax Rate 45.42 % 24.40 % 13.44 % 17.86 % 27.31 % 34.08 % 59.75 % -4.47%
  YoY % 86.15% 81.55% -24.75% -34.60% -19.87% -42.96% -
  Horiz. % 76.02% 40.84% 22.49% 29.89% 45.71% 57.04% 100.00%
Total Cost 72,933 76,858 74,391 63,195 59,907 56,620 59,035 3.58%
  YoY % -5.11% 3.32% 17.72% 5.49% 5.81% -4.09% -
  Horiz. % 123.54% 130.19% 126.01% 107.05% 101.48% 95.91% 100.00%
Net Worth 358,908 352,718 317,821 280,497 252,963 238,782 229,878 7.70%
  YoY % 1.75% 10.98% 13.31% 10.88% 5.94% 3.87% -
  Horiz. % 156.13% 153.44% 138.26% 122.02% 110.04% 103.87% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div - - - - 1,290 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 74.51 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 358,908 352,718 317,821 280,497 252,963 238,782 229,878 7.70%
  YoY % 1.75% 10.98% 13.31% 10.88% 5.94% 3.87% -
  Horiz. % 156.13% 153.44% 138.26% 122.02% 110.04% 103.87% 100.00%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 1.18 % 6.64 % 12.48 % 10.70 % 4.80 % 4.21 % 2.05 % -8.79%
  YoY % -82.23% -46.79% 16.64% 122.92% 14.01% 105.37% -
  Horiz. % 57.56% 323.90% 608.78% 521.95% 234.15% 205.37% 100.00%
ROE 0.24 % 1.55 % 3.34 % 2.70 % 0.68 % 0.57 % 0.02 % 51.28%
  YoY % -84.52% -53.59% 23.70% 297.06% 19.30% 2,750.00% -
  Horiz. % 1,200.00% 7,750.00% 16,700.00% 13,500.00% 3,400.00% 2,850.00% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 171.58 191.40 197.60 164.52 146.29 137.41 140.12 3.43%
  YoY % -10.36% -3.14% 20.11% 12.46% 6.46% -1.93% -
  Horiz. % 122.45% 136.60% 141.02% 117.41% 104.40% 98.07% 100.00%
EPS 2.00 12.70 24.70 17.60 4.00 3.20 0.10 64.72%
  YoY % -84.25% -48.58% 40.34% 340.00% 25.00% 3,100.00% -
  Horiz. % 2,000.00% 12,700.00% 24,700.00% 17,600.00% 4,000.00% 3,200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 8.3439 8.2000 7.3887 6.5210 5.8809 5.5512 5.3442 7.70%
  YoY % 1.75% 10.98% 13.31% 10.88% 5.94% 3.87% -
  Horiz. % 156.13% 153.44% 138.26% 122.02% 110.04% 103.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 171.58 191.40 197.60 164.52 146.29 137.41 140.12 3.43%
  YoY % -10.36% -3.14% 20.11% 12.46% 6.46% -1.93% -
  Horiz. % 122.45% 136.60% 141.02% 117.41% 104.40% 98.07% 100.00%
EPS 2.00 12.70 24.70 17.60 4.00 3.20 0.10 64.72%
  YoY % -84.25% -48.58% 40.34% 340.00% 25.00% 3,100.00% -
  Horiz. % 2,000.00% 12,700.00% 24,700.00% 17,600.00% 4,000.00% 3,200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 8.3439 8.2000 7.3887 6.5210 5.8809 5.5512 5.3442 7.70%
  YoY % 1.75% 10.98% 13.31% 10.88% 5.94% 3.87% -
  Horiz. % 156.13% 153.44% 138.26% 122.02% 110.04% 103.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 7.8500 15.9200 12.5200 4.2300 2.8200 2.6000 1.7300 -
P/RPS 4.58 8.32 6.34 2.57 1.93 1.89 1.23 24.48%
  YoY % -44.95% 31.23% 146.69% 33.16% 2.12% 53.66% -
  Horiz. % 372.36% 676.42% 515.45% 208.94% 156.91% 153.66% 100.00%
P/EPS 388.12 125.19 50.79 24.03 70.04 82.23 1,583.30 -20.88%
  YoY % 210.02% 146.49% 111.36% -65.69% -14.82% -94.81% -
  Horiz. % 24.51% 7.91% 3.21% 1.52% 4.42% 5.19% 100.00%
EY 0.26 0.80 1.97 4.16 1.43 1.22 0.06 27.67%
  YoY % -67.50% -59.39% -52.64% 190.91% 17.21% 1,933.33% -
  Horiz. % 433.33% 1,333.33% 3,283.33% 6,933.33% 2,383.33% 2,033.33% 100.00%
DY 0.00 0.00 0.00 0.00 1.06 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.94 1.94 1.69 0.65 0.48 0.47 0.32 19.66%
  YoY % -51.55% 14.79% 160.00% 35.42% 2.13% 46.88% -
  Horiz. % 293.75% 606.25% 528.13% 203.12% 150.00% 146.88% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 04/06/19 31/05/18 01/06/17 02/06/16 02/06/15 29/05/14 28/05/13 -
Price 7.0000 16.8000 13.6400 4.0700 3.6700 2.5300 1.8000 -
P/RPS 4.08 8.78 6.90 2.47 2.51 1.84 1.28 21.30%
  YoY % -53.53% 27.25% 179.35% -1.59% 36.41% 43.75% -
  Horiz. % 318.75% 685.94% 539.06% 192.97% 196.09% 143.75% 100.00%
P/EPS 346.09 132.11 55.33 23.12 91.15 80.02 1,647.36 -22.89%
  YoY % 161.97% 138.77% 139.32% -74.64% 13.91% -95.14% -
  Horiz. % 21.01% 8.02% 3.36% 1.40% 5.53% 4.86% 100.00%
EY 0.29 0.76 1.81 4.33 1.10 1.25 0.06 30.01%
  YoY % -61.84% -58.01% -58.20% 293.64% -12.00% 1,983.33% -
  Horiz. % 483.33% 1,266.67% 3,016.67% 7,216.67% 1,833.33% 2,083.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.82 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.84 2.05 1.85 0.62 0.62 0.46 0.34 16.26%
  YoY % -59.02% 10.81% 198.39% 0.00% 34.78% 35.29% -
  Horiz. % 247.06% 602.94% 544.12% 182.35% 182.35% 135.29% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers