Highlights

[KESM] YoY Quarter Result on 2019-01-31 [#2]

Stock [KESM]: KESM INDUSTRIES BHD
Announcement Date 12-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Jan-2019  [#2]
Profit Trend QoQ -     -82.05%    YoY -     -95.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 81,105 91,473 83,115 70,259 62,096 61,824 58,694 5.54%
  YoY % -11.33% 10.06% 18.30% 13.15% 0.44% 5.33% -
  Horiz. % 138.18% 155.85% 141.61% 119.70% 105.80% 105.33% 100.00%
PBT 1,644 13,022 11,602 7,809 4,235 1,448 2,094 -3.95%
  YoY % -87.38% 12.24% 48.57% 84.39% 192.47% -30.85% -
  Horiz. % 78.51% 621.87% 554.06% 372.92% 202.24% 69.15% 100.00%
Tax -1,170 -1,845 -1,627 -810 -1,084 -106 -2,189 -9.91%
  YoY % 36.59% -13.40% -100.86% 25.28% -922.64% 95.16% -
  Horiz. % 53.45% 84.29% 74.33% 37.00% 49.52% 4.84% 100.00%
NP 474 11,177 9,975 6,999 3,151 1,342 -95 -
  YoY % -95.76% 12.05% 42.52% 122.12% 134.80% 1,512.63% -
  Horiz. % -498.95% -11,765.26% -10,500.00% -7,367.37% -3,316.84% -1,412.63% 100.00%
NP to SH 474 11,177 9,975 6,999 2,089 90 -889 -
  YoY % -95.76% 12.05% 42.52% 235.04% 2,221.11% 110.12% -
  Horiz. % -53.32% -1,257.26% -1,122.05% -787.29% -234.98% -10.12% 100.00%
Tax Rate 71.17 % 14.17 % 14.02 % 10.37 % 25.60 % 7.32 % 104.54 % -6.20%
  YoY % 402.26% 1.07% 35.20% -59.49% 249.73% -93.00% -
  Horiz. % 68.08% 13.55% 13.41% 9.92% 24.49% 7.00% 100.00%
Total Cost 80,631 80,296 73,140 63,260 58,945 60,482 58,789 5.40%
  YoY % 0.42% 9.78% 15.62% 7.32% -2.54% 2.88% -
  Horiz. % 137.15% 136.58% 124.41% 107.61% 100.27% 102.88% 100.00%
Net Worth 358,758 347,238 307,699 275,180 252,361 238,554 229,697 7.71%
  YoY % 3.32% 12.85% 11.82% 9.04% 5.79% 3.86% -
  Horiz. % 156.19% 151.17% 133.96% 119.80% 109.87% 103.86% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 358,758 347,238 307,699 275,180 252,361 238,554 229,697 7.71%
  YoY % 3.32% 12.85% 11.82% 9.04% 5.79% 3.86% -
  Horiz. % 156.19% 151.17% 133.96% 119.80% 109.87% 103.86% 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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 0.58 % 12.22 % 12.00 % 9.96 % 5.07 % 2.17 % -0.16 % -
  YoY % -95.25% 1.83% 20.48% 96.45% 133.64% 1,456.25% -
  Horiz. % -362.50% -7,637.50% -7,500.00% -6,225.00% -3,168.75% -1,356.25% 100.00%
ROE 0.13 % 3.22 % 3.24 % 2.54 % 0.83 % 0.04 % -0.39 % -
  YoY % -95.96% -0.62% 27.56% 206.02% 1,975.00% 110.26% -
  Horiz. % -33.33% -825.64% -830.77% -651.28% -212.82% -10.26% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 188.55 212.66 193.23 163.34 144.36 143.73 136.45 5.54%
  YoY % -11.34% 10.06% 18.30% 13.15% 0.44% 5.34% -
  Horiz. % 138.18% 155.85% 141.61% 119.71% 105.80% 105.34% 100.00%
EPS 1.10 26.00 23.20 16.30 4.90 0.20 -2.10 -
  YoY % -95.77% 12.07% 42.33% 232.65% 2,350.00% 109.52% -
  Horiz. % -52.38% -1,238.10% -1,104.76% -776.19% -233.33% -9.52% 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 8.3404 8.0726 7.1534 6.3974 5.8669 5.5459 5.3400 7.71%
  YoY % 3.32% 12.85% 11.82% 9.04% 5.79% 3.86% -
  Horiz. % 156.19% 151.17% 133.96% 119.80% 109.87% 103.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 188.55 212.66 193.23 163.34 144.36 143.73 136.45 5.54%
  YoY % -11.34% 10.06% 18.30% 13.15% 0.44% 5.34% -
  Horiz. % 138.18% 155.85% 141.61% 119.71% 105.80% 105.34% 100.00%
EPS 1.10 26.00 23.20 16.30 4.90 0.20 -2.10 -
  YoY % -95.77% 12.07% 42.33% 232.65% 2,350.00% 109.52% -
  Horiz. % -52.38% -1,238.10% -1,104.76% -776.19% -233.33% -9.52% 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 8.3404 8.0726 7.1534 6.3974 5.8669 5.5459 5.3400 7.71%
  YoY % 3.32% 12.85% 11.82% 9.04% 5.79% 3.86% -
  Horiz. % 156.19% 151.17% 133.96% 119.80% 109.87% 103.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 8.7900 19.9600 10.2000 4.8500 2.4200 2.0500 1.8000 -
P/RPS 4.66 9.39 5.28 2.97 1.68 1.43 1.32 23.38%
  YoY % -50.37% 77.84% 77.78% 76.79% 17.48% 8.33% -
  Horiz. % 353.03% 711.36% 400.00% 225.00% 127.27% 108.33% 100.00%
P/EPS 797.67 76.82 43.98 29.81 49.83 979.77 -87.09 -
  YoY % 938.36% 74.67% 47.53% -40.18% -94.91% 1,225.01% -
  Horiz. % -915.91% -88.21% -50.50% -34.23% -57.22% -1,125.01% 100.00%
EY 0.13 1.30 2.27 3.35 2.01 0.10 -1.15 -
  YoY % -90.00% -42.73% -32.24% 66.67% 1,910.00% 108.70% -
  Horiz. % -11.30% -113.04% -197.39% -291.30% -174.78% -8.70% 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 1.05 2.47 1.43 0.76 0.41 0.37 0.34 20.66%
  YoY % -57.49% 72.73% 88.16% 85.37% 10.81% 8.82% -
  Horiz. % 308.82% 726.47% 420.59% 223.53% 120.59% 108.82% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 12/03/19 08/03/18 09/03/17 10/03/16 11/03/15 10/03/14 11/03/13 -
Price 9.4300 19.5000 10.0200 4.1600 2.6800 2.6200 1.8000 -
P/RPS 5.00 9.17 5.19 2.55 1.86 1.82 1.32 24.84%
  YoY % -45.47% 76.69% 103.53% 37.10% 2.20% 37.88% -
  Horiz. % 378.79% 694.70% 393.18% 193.18% 140.91% 137.88% 100.00%
P/EPS 855.75 75.05 43.21 25.57 55.18 1,252.20 -87.09 -
  YoY % 1,040.24% 73.69% 68.99% -53.66% -95.59% 1,537.82% -
  Horiz. % -982.60% -86.18% -49.62% -29.36% -63.36% -1,437.82% 100.00%
EY 0.12 1.33 2.31 3.91 1.81 0.08 -1.15 -
  YoY % -90.98% -42.42% -40.92% 116.02% 2,162.50% 106.96% -
  Horiz. % -10.43% -115.65% -200.87% -340.00% -157.39% -6.96% 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 1.13 2.42 1.40 0.65 0.46 0.47 0.34 22.15%
  YoY % -53.31% 72.86% 115.38% 41.30% -2.13% 38.24% -
  Horiz. % 332.35% 711.76% 411.76% 191.18% 135.29% 138.24% 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.
 


 

248  206  526  1288 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 SAPNRG 0.28+0.01 
 KNM 0.46+0.015 
 ISTONE 0.25+0.025 
 HSI-C7F 0.335+0.02 
 KNM-WB 0.20+0.015 
 MTAG 0.455+0.015 
 VELESTO 0.34+0.01 
 GPACKET-WB 0.3150.00 
 HSI-H8B 0.22-0.025 

TOP ARTICLES

1. Malaysia Stock Analysis – OCK (0172) Louis Yap Investment
2. OPCOM & NETX: CORE WINNERS OF THE DIGITAL ECONOMY IN LATEST MALAYSIA'S BUDGET, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. AirAsia’s Santan Restaurant Is Opening at Mid Valley Megamall Good Articles to Share
4. EVERYONE HAS OVERLOOKED THIS NEXT RALLY STOCK AFTER I-STONE! smartinvestment2030
5. HDD STOCK MADE IMPRESSIVE GAIN. Top Pick Of The Day
6. [转贴] MAGNI一天爆跌60%,天哥我这次给你害死了!! ~ 第一天 Good Articles to Share
7. [12Invest] 壹贰讲股 - 浅谈Dayang Enterprise Holdings Berhad(5141) [12Invest] - 壹贰讲股
8. [转贴] [Facebook live video:浅谈KNM Group bhd (KNM)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers