[KESM] QoQ Annualized Quarter Result on 31-Oct-2015 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- 89.44%
YoY- 192.35%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 285,734 281,608 280,876 280,716 263,122 258,912 262,518 5.81%
PBT 36,239 35,824 35,296 39,356 24,039 19,048 20,268 47.36%
Tax -5,556 -5,640 -5,166 -7,092 -3,061 -5,012 -5,250 3.85%
NP 30,683 30,184 30,130 32,264 20,978 14,036 15,018 61.08%
-
NP to SH 30,683 30,184 30,130 32,264 17,031 8,773 9,696 115.69%
-
Tax Rate 15.33% 15.74% 14.64% 18.02% 12.73% 26.31% 25.90% -
Total Cost 255,051 251,424 250,746 248,452 242,144 244,876 247,500 2.02%
-
Net Worth 286,713 280,497 275,180 272,978 260,461 252,963 252,361 8.88%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 3,226 - - - 2,580 1,720 - -
Div Payout % 10.51% - - - 15.15% 19.61% - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 286,713 280,497 275,180 272,978 260,461 252,963 252,361 8.88%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 10.74% 10.72% 10.73% 11.49% 7.97% 5.42% 5.72% -
ROE 10.70% 10.76% 10.95% 11.82% 6.54% 3.47% 3.84% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 664.27 654.68 652.98 652.61 611.71 601.92 610.30 5.81%
EPS 71.30 70.13 70.00 75.20 39.60 20.40 22.60 115.25%
DPS 7.50 0.00 0.00 0.00 6.00 4.00 0.00 -
NAPS 6.6655 6.521 6.3974 6.3462 6.0552 5.8809 5.8669 8.88%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 664.27 654.68 652.98 652.61 611.71 601.92 610.30 5.81%
EPS 71.30 70.13 70.00 75.20 39.60 20.40 22.60 115.25%
DPS 7.50 0.00 0.00 0.00 6.00 4.00 0.00 -
NAPS 6.6655 6.521 6.3974 6.3462 6.0552 5.8809 5.8669 8.88%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 6.66 4.23 4.85 5.05 4.20 2.82 2.42 -
P/RPS 1.00 0.65 0.74 0.77 0.69 0.47 0.40 84.30%
P/EPS 9.34 6.03 6.92 6.73 10.61 13.83 10.74 -8.89%
EY 10.71 16.59 14.44 14.85 9.43 7.23 9.31 9.79%
DY 1.13 0.00 0.00 0.00 1.43 1.42 0.00 -
P/NAPS 1.00 0.65 0.76 0.80 0.69 0.48 0.41 81.29%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 20/09/16 02/06/16 10/03/16 24/11/15 22/09/15 02/06/15 11/03/15 -
Price 8.00 4.07 4.16 5.01 4.07 3.67 2.68 -
P/RPS 1.20 0.62 0.64 0.77 0.67 0.61 0.44 95.32%
P/EPS 11.22 5.80 5.94 6.68 10.28 17.99 11.89 -3.79%
EY 8.92 17.24 16.84 14.97 9.73 5.56 8.41 4.00%
DY 0.94 0.00 0.00 0.00 1.47 1.09 0.00 -
P/NAPS 1.20 0.62 0.65 0.79 0.67 0.62 0.46 89.61%

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