Highlights

[KESM] YoY Quarter Result on 2020-07-31 [#4]

Stock [KESM]: KESM INDUSTRIES BHD
Announcement Date 22-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2020
Quarter 31-Jul-2020  [#4]
Profit Trend QoQ -     -8.68%    YoY -     -243.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 46,258 70,909 85,265 89,766 74,528 68,938 68,648 -6.36%
  YoY % -34.76% -16.84% -5.01% 20.45% 8.11% 0.42% -
  Horiz. % 67.38% 103.29% 124.21% 130.76% 108.57% 100.42% 100.00%
PBT -1,605 2,474 9,975 12,818 9,371 9,753 9,352 -
  YoY % -164.87% -75.20% -22.18% 36.78% -3.92% 4.29% -
  Horiz. % -17.16% 26.45% 106.66% 137.06% 100.20% 104.29% 100.00%
Tax -1,675 -183 1,341 585 -1,326 698 -400 26.93%
  YoY % -815.30% -113.65% 129.23% 144.12% -289.97% 274.50% -
  Horiz. % 418.75% 45.75% -335.25% -146.25% 331.50% -174.50% 100.00%
NP -3,280 2,291 11,316 13,403 8,045 10,451 8,952 -
  YoY % -243.17% -79.75% -15.57% 66.60% -23.02% 16.74% -
  Horiz. % -36.64% 25.59% 126.41% 149.72% 89.87% 116.74% 100.00%
NP to SH -3,280 2,291 11,316 13,403 8,045 10,451 6,679 -
  YoY % -243.17% -79.75% -15.57% 66.60% -23.02% 56.48% -
  Horiz. % -49.11% 34.30% 169.43% 200.67% 120.45% 156.48% 100.00%
Tax Rate - % 7.40 % -13.44 % -4.56 % 14.15 % -7.16 % 4.28 % -
  YoY % 0.00% 155.06% -194.74% -132.23% 297.63% -267.29% -
  Horiz. % 0.00% 172.90% -314.02% -106.54% 330.61% -167.29% 100.00%
Total Cost 49,538 68,618 73,949 76,363 66,483 58,487 59,696 -3.06%
  YoY % -27.81% -7.21% -3.16% 14.86% 13.67% -2.03% -
  Horiz. % 82.98% 114.95% 123.88% 127.92% 111.37% 97.97% 100.00%
Net Worth 356,271 359,145 356,508 329,134 286,713 260,461 245,457 6.40%
  YoY % -0.80% 0.74% 8.32% 14.80% 10.08% 6.11% -
  Horiz. % 145.15% 146.32% 145.24% 134.09% 116.81% 106.11% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 2,580 2,580 2,580 2,580 1,290 1,290 1,290 12.23%
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
Div Payout % - % 112.65 % 22.81 % 19.26 % 16.04 % 12.35 % 19.32 % -
  YoY % 0.00% 393.86% 18.43% 20.07% 29.88% -36.08% -
  Horiz. % 0.00% 583.07% 118.06% 99.69% 83.02% 63.92% 100.00%
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 356,271 359,145 356,508 329,134 286,713 260,461 245,457 6.40%
  YoY % -0.80% 0.74% 8.32% 14.80% 10.08% 6.11% -
  Horiz. % 145.15% 146.32% 145.24% 134.09% 116.81% 106.11% 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
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin -7.09 % 3.23 % 13.27 % 14.93 % 10.79 % 15.16 % 13.04 % -
  YoY % -319.50% -75.66% -11.12% 38.37% -28.83% 16.26% -
  Horiz. % -54.37% 24.77% 101.76% 114.49% 82.75% 116.26% 100.00%
ROE -0.92 % 0.64 % 3.17 % 4.07 % 2.81 % 4.01 % 2.72 % -
  YoY % -243.75% -79.81% -22.11% 44.84% -29.93% 47.43% -
  Horiz. % -33.82% 23.53% 116.54% 149.63% 103.31% 147.43% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 107.54 164.85 198.22 208.69 173.26 160.27 159.59 -6.36%
  YoY % -34.76% -16.83% -5.02% 20.45% 8.11% 0.43% -
  Horiz. % 67.39% 103.30% 124.21% 130.77% 108.57% 100.43% 100.00%
EPS -7.63 5.33 26.30 31.20 18.70 24.30 15.50 -
  YoY % -243.15% -79.73% -15.71% 66.84% -23.05% 56.77% -
  Horiz. % -49.23% 34.39% 169.68% 201.29% 120.65% 156.77% 100.00%
DPS 6.00 6.00 6.00 6.00 3.00 3.00 3.00 12.23%
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
NAPS 8.2826 8.3494 8.2881 7.6517 6.6655 6.0552 5.7064 6.40%
  YoY % -0.80% 0.74% 8.32% 14.80% 10.08% 6.11% -
  Horiz. % 145.15% 146.32% 145.24% 134.09% 116.81% 106.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 107.54 164.85 198.22 208.69 173.26 160.27 159.59 -6.36%
  YoY % -34.76% -16.83% -5.02% 20.45% 8.11% 0.43% -
  Horiz. % 67.39% 103.30% 124.21% 130.77% 108.57% 100.43% 100.00%
EPS -7.63 5.33 26.30 31.20 18.70 24.30 15.50 -
  YoY % -243.15% -79.73% -15.71% 66.84% -23.05% 56.77% -
  Horiz. % -49.23% 34.39% 169.68% 201.29% 120.65% 156.77% 100.00%
DPS 6.00 6.00 6.00 6.00 3.00 3.00 3.00 12.23%
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
NAPS 8.2826 8.3494 8.2881 7.6517 6.6655 6.0552 5.7064 6.40%
  YoY % -0.80% 0.74% 8.32% 14.80% 10.08% 6.11% -
  Horiz. % 145.15% 146.32% 145.24% 134.09% 116.81% 106.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 8.0600 7.6800 17.0000 15.7000 6.6600 4.2000 3.0200 -
P/RPS 7.49 4.66 8.58 7.52 3.84 2.62 1.89 25.77%
  YoY % 60.73% -45.69% 14.10% 95.83% 46.56% 38.62% -
  Horiz. % 396.30% 246.56% 453.97% 397.88% 203.17% 138.62% 100.00%
P/EPS -105.70 144.20 64.62 50.39 35.61 17.29 19.45 -
  YoY % -173.30% 123.15% 28.24% 41.51% 105.96% -11.11% -
  Horiz. % -543.44% 741.39% 332.24% 259.07% 183.08% 88.89% 100.00%
EY -0.95 0.69 1.55 1.98 2.81 5.78 5.14 -
  YoY % -237.68% -55.48% -21.72% -29.54% -51.38% 12.45% -
  Horiz. % -18.48% 13.42% 30.16% 38.52% 54.67% 112.45% 100.00%
DY 0.74 0.78 0.35 0.38 0.45 0.71 0.99 -4.73%
  YoY % -5.13% 122.86% -7.89% -15.56% -36.62% -28.28% -
  Horiz. % 74.75% 78.79% 35.35% 38.38% 45.45% 71.72% 100.00%
P/NAPS 0.97 0.92 2.05 2.05 1.00 0.69 0.53 10.59%
  YoY % 5.43% -55.12% 0.00% 105.00% 44.93% 30.19% -
  Horiz. % 183.02% 173.58% 386.79% 386.79% 188.68% 130.19% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 22/09/20 19/09/19 21/09/18 19/09/17 20/09/16 22/09/15 18/09/14 -
Price 8.4100 7.2500 17.1000 15.0600 8.0000 4.0700 2.8500 -
P/RPS 7.82 4.40 8.63 7.22 4.62 2.54 1.79 27.83%
  YoY % 77.73% -49.02% 19.53% 56.28% 81.89% 41.90% -
  Horiz. % 436.87% 245.81% 482.12% 403.35% 258.10% 141.90% 100.00%
P/EPS -110.29 136.12 65.00 48.33 42.77 16.75 18.35 -
  YoY % -181.02% 109.42% 34.49% 13.00% 155.34% -8.72% -
  Horiz. % -601.04% 741.80% 354.22% 263.38% 233.08% 91.28% 100.00%
EY -0.91 0.73 1.54 2.07 2.34 5.97 5.45 -
  YoY % -224.66% -52.60% -25.60% -11.54% -60.80% 9.54% -
  Horiz. % -16.70% 13.39% 28.26% 37.98% 42.94% 109.54% 100.00%
DY 0.71 0.83 0.35 0.40 0.38 0.74 1.05 -6.31%
  YoY % -14.46% 137.14% -12.50% 5.26% -48.65% -29.52% -
  Horiz. % 67.62% 79.05% 33.33% 38.10% 36.19% 70.48% 100.00%
P/NAPS 1.02 0.87 2.06 1.97 1.20 0.67 0.50 12.61%
  YoY % 17.24% -57.77% 4.57% 64.17% 79.10% 34.00% -
  Horiz. % 204.00% 174.00% 412.00% 394.00% 240.00% 134.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS