[KESM] QoQ Annualized Quarter Result on 31-Jan-2017 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
09-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- -0.18%
YoY- 32.67%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 362,844 337,988 330,962 326,454 320,448 285,734 281,608 18.35%
PBT 53,816 47,843 46,700 45,548 44,688 36,239 35,824 31.06%
Tax -8,316 -3,849 -5,912 -5,574 -4,640 -5,556 -5,640 29.45%
NP 45,500 43,994 40,788 39,974 40,048 30,683 30,184 31.37%
-
NP to SH 45,500 43,994 40,788 39,974 40,048 30,683 30,184 31.37%
-
Tax Rate 15.45% 8.05% 12.66% 12.24% 10.38% 15.33% 15.74% -
Total Cost 317,344 293,994 290,174 286,480 280,400 255,051 251,424 16.74%
-
Net Worth 340,494 329,134 317,821 307,699 298,013 286,713 280,497 13.75%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - 5,376 - - - 3,226 - -
Div Payout % - 12.22% - - - 10.51% - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 340,494 329,134 317,821 307,699 298,013 286,713 280,497 13.75%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 12.54% 13.02% 12.32% 12.24% 12.50% 10.74% 10.72% -
ROE 13.36% 13.37% 12.83% 12.99% 13.44% 10.70% 10.76% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 843.54 785.75 769.42 758.94 744.98 664.27 654.68 18.35%
EPS 105.60 102.30 94.80 93.00 93.20 71.30 70.13 31.27%
DPS 0.00 12.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 7.9158 7.6517 7.3887 7.1534 6.9282 6.6655 6.521 13.75%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 843.54 785.75 769.42 758.94 744.98 664.27 654.68 18.35%
EPS 105.60 102.30 94.80 93.00 93.20 71.30 70.13 31.27%
DPS 0.00 12.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 7.9158 7.6517 7.3887 7.1534 6.9282 6.6655 6.521 13.75%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 16.92 15.70 12.52 10.20 9.38 6.66 4.23 -
P/RPS 2.01 2.00 1.63 1.34 1.26 1.00 0.65 111.81%
P/EPS 16.00 15.35 13.20 10.98 10.07 9.34 6.03 91.32%
EY 6.25 6.51 7.57 9.11 9.93 10.71 16.59 -47.74%
DY 0.00 0.80 0.00 0.00 0.00 1.13 0.00 -
P/NAPS 2.14 2.05 1.69 1.43 1.35 1.00 0.65 120.82%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 23/11/17 19/09/17 01/06/17 09/03/17 24/11/16 20/09/16 02/06/16 -
Price 20.40 15.06 13.64 10.02 9.62 8.00 4.07 -
P/RPS 2.42 1.92 1.77 1.32 1.29 1.20 0.62 147.28%
P/EPS 19.29 14.72 14.38 10.78 10.33 11.22 5.80 122.32%
EY 5.19 6.79 6.95 9.27 9.68 8.92 17.24 -54.98%
DY 0.00 0.83 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 2.58 1.97 1.85 1.40 1.39 1.20 0.62 158.04%

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