Highlights

[KESM] YoY Quarter Result on 2018-01-31 [#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


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 91,473 83,115 70,259 62,096 61,824 58,694 58,277 7.80%
  YoY % 10.06% 18.30% 13.15% 0.44% 5.33% 0.72% -
  Horiz. % 156.96% 142.62% 120.56% 106.55% 106.09% 100.72% 100.00%
PBT 13,022 11,602 7,809 4,235 1,448 2,094 4,385 19.87%
  YoY % 12.24% 48.57% 84.39% 192.47% -30.85% -52.25% -
  Horiz. % 296.97% 264.58% 178.08% 96.58% 33.02% 47.75% 100.00%
Tax -1,845 -1,627 -810 -1,084 -106 -2,189 -816 14.55%
  YoY % -13.40% -100.86% 25.28% -922.64% 95.16% -168.26% -
  Horiz. % 226.10% 199.39% 99.26% 132.84% 12.99% 268.26% 100.00%
NP 11,177 9,975 6,999 3,151 1,342 -95 3,569 20.94%
  YoY % 12.05% 42.52% 122.12% 134.80% 1,512.63% -102.66% -
  Horiz. % 313.17% 279.49% 196.11% 88.29% 37.60% -2.66% 100.00%
NP to SH 11,177 9,975 6,999 2,089 90 -889 3,057 24.09%
  YoY % 12.05% 42.52% 235.04% 2,221.11% 110.12% -129.08% -
  Horiz. % 365.62% 326.30% 228.95% 68.33% 2.94% -29.08% 100.00%
Tax Rate 14.17 % 14.02 % 10.37 % 25.60 % 7.32 % 104.54 % 18.61 % -4.44%
  YoY % 1.07% 35.20% -59.49% 249.73% -93.00% 461.74% -
  Horiz. % 76.14% 75.34% 55.72% 137.56% 39.33% 561.74% 100.00%
Total Cost 80,296 73,140 63,260 58,945 60,482 58,789 54,708 6.60%
  YoY % 9.78% 15.62% 7.32% -2.54% 2.88% 7.46% -
  Horiz. % 146.77% 133.69% 115.63% 107.74% 110.55% 107.46% 100.00%
Net Worth 347,238 307,699 275,180 252,361 238,554 229,697 230,639 7.05%
  YoY % 12.85% 11.82% 9.04% 5.79% 3.86% -0.41% -
  Horiz. % 150.55% 133.41% 119.31% 109.42% 103.43% 99.59% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 347,238 307,699 275,180 252,361 238,554 229,697 230,639 7.05%
  YoY % 12.85% 11.82% 9.04% 5.79% 3.86% -0.41% -
  Horiz. % 150.55% 133.41% 119.31% 109.42% 103.43% 99.59% 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
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 12.22 % 12.00 % 9.96 % 5.07 % 2.17 % -0.16 % 6.12 % 12.20%
  YoY % 1.83% 20.48% 96.45% 133.64% 1,456.25% -102.61% -
  Horiz. % 199.67% 196.08% 162.75% 82.84% 35.46% -2.61% 100.00%
ROE 3.22 % 3.24 % 2.54 % 0.83 % 0.04 % -0.39 % 1.33 % 15.86%
  YoY % -0.62% 27.56% 206.02% 1,975.00% 110.26% -129.32% -
  Horiz. % 242.11% 243.61% 190.98% 62.41% 3.01% -29.32% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 212.66 193.23 163.34 144.36 143.73 136.45 135.48 7.80%
  YoY % 10.06% 18.30% 13.15% 0.44% 5.34% 0.72% -
  Horiz. % 156.97% 142.63% 120.56% 106.55% 106.09% 100.72% 100.00%
EPS 26.00 23.20 16.30 4.90 0.20 -2.10 7.10 24.13%
  YoY % 12.07% 42.33% 232.65% 2,350.00% 109.52% -129.58% -
  Horiz. % 366.20% 326.76% 229.58% 69.01% 2.82% -29.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.0726 7.1534 6.3974 5.8669 5.5459 5.3400 5.3619 7.05%
  YoY % 12.85% 11.82% 9.04% 5.79% 3.86% -0.41% -
  Horiz. % 150.55% 133.41% 119.31% 109.42% 103.43% 99.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 212.66 193.23 163.34 144.36 143.73 136.45 135.48 7.80%
  YoY % 10.06% 18.30% 13.15% 0.44% 5.34% 0.72% -
  Horiz. % 156.97% 142.63% 120.56% 106.55% 106.09% 100.72% 100.00%
EPS 26.00 23.20 16.30 4.90 0.20 -2.10 7.10 24.13%
  YoY % 12.07% 42.33% 232.65% 2,350.00% 109.52% -129.58% -
  Horiz. % 366.20% 326.76% 229.58% 69.01% 2.82% -29.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.0726 7.1534 6.3974 5.8669 5.5459 5.3400 5.3619 7.05%
  YoY % 12.85% 11.82% 9.04% 5.79% 3.86% -0.41% -
  Horiz. % 150.55% 133.41% 119.31% 109.42% 103.43% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 19.9600 10.2000 4.8500 2.4200 2.0500 1.8000 2.0000 -
P/RPS 9.39 5.28 2.97 1.68 1.43 1.32 1.48 36.02%
  YoY % 77.84% 77.78% 76.79% 17.48% 8.33% -10.81% -
  Horiz. % 634.46% 356.76% 200.68% 113.51% 96.62% 89.19% 100.00%
P/EPS 76.82 43.98 29.81 49.83 979.77 -87.09 28.14 18.20%
  YoY % 74.67% 47.53% -40.18% -94.91% 1,225.01% -409.49% -
  Horiz. % 272.99% 156.29% 105.93% 177.08% 3,481.77% -309.49% 100.00%
EY 1.30 2.27 3.35 2.01 0.10 -1.15 3.55 -15.40%
  YoY % -42.73% -32.24% 66.67% 1,910.00% 108.70% -132.39% -
  Horiz. % 36.62% 63.94% 94.37% 56.62% 2.82% -32.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.47 1.43 0.76 0.41 0.37 0.34 0.37 37.18%
  YoY % 72.73% 88.16% 85.37% 10.81% 8.82% -8.11% -
  Horiz. % 667.57% 386.49% 205.41% 110.81% 100.00% 91.89% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 08/03/18 09/03/17 10/03/16 11/03/15 10/03/14 11/03/13 08/03/12 -
Price 19.5000 10.0200 4.1600 2.6800 2.6200 1.8000 2.0000 -
P/RPS 9.17 5.19 2.55 1.86 1.82 1.32 1.48 35.49%
  YoY % 76.69% 103.53% 37.10% 2.20% 37.88% -10.81% -
  Horiz. % 619.59% 350.68% 172.30% 125.68% 122.97% 89.19% 100.00%
P/EPS 75.05 43.21 25.57 55.18 1,252.20 -87.09 28.14 17.74%
  YoY % 73.69% 68.99% -53.66% -95.59% 1,537.82% -409.49% -
  Horiz. % 266.70% 153.55% 90.87% 196.09% 4,449.89% -309.49% 100.00%
EY 1.33 2.31 3.91 1.81 0.08 -1.15 3.55 -15.08%
  YoY % -42.42% -40.92% 116.02% 2,162.50% 106.96% -132.39% -
  Horiz. % 37.46% 65.07% 110.14% 50.99% 2.25% -32.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.42 1.40 0.65 0.46 0.47 0.34 0.37 36.71%
  YoY % 72.86% 115.38% 41.30% -2.13% 38.24% -8.11% -
  Horiz. % 654.05% 378.38% 175.68% 124.32% 127.03% 91.89% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers