[KESM] QoQ Cumulative Quarter Result on 30-Apr-2016 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
02-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
30-Apr-2016 [#3]
Profit Trend
QoQ- 50.27%
YoY- 244.04%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 163,227 80,112 285,734 211,206 140,438 70,179 263,122 -27.15%
PBT 22,774 11,172 36,239 26,868 17,648 9,839 24,039 -3.52%
Tax -2,787 -1,160 -5,556 -4,230 -2,583 -1,773 -3,061 -6.03%
NP 19,987 10,012 30,683 22,638 15,065 8,066 20,978 -3.16%
-
NP to SH 19,987 10,012 30,683 22,638 15,065 8,066 17,031 11.20%
-
Tax Rate 12.24% 10.38% 15.33% 15.74% 14.64% 18.02% 12.73% -
Total Cost 143,240 70,100 255,051 188,568 125,373 62,113 242,144 -29.41%
-
Net Worth 307,699 298,013 286,713 280,497 275,180 272,978 260,461 11.69%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - - 3,226 - - - 2,580 -
Div Payout % - - 10.51% - - - 15.15% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 307,699 298,013 286,713 280,497 275,180 272,978 260,461 11.69%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 12.24% 12.50% 10.74% 10.72% 10.73% 11.49% 7.97% -
ROE 6.50% 3.36% 10.70% 8.07% 5.47% 2.95% 6.54% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 379.47 186.24 664.27 491.01 326.49 163.15 611.71 -27.15%
EPS 46.50 23.30 71.30 52.60 35.00 18.80 39.60 11.24%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 6.00 -
NAPS 7.1534 6.9282 6.6655 6.521 6.3974 6.3462 6.0552 11.69%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 379.47 186.24 664.27 491.01 326.49 163.15 611.71 -27.15%
EPS 46.50 23.30 71.30 52.60 35.00 18.80 39.60 11.24%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 6.00 -
NAPS 7.1534 6.9282 6.6655 6.521 6.3974 6.3462 6.0552 11.69%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 10.20 9.38 6.66 4.23 4.85 5.05 4.20 -
P/RPS 2.69 5.04 1.00 0.86 1.49 3.10 0.69 146.68%
P/EPS 21.95 40.30 9.34 8.04 13.85 26.93 10.61 62.00%
EY 4.56 2.48 10.71 12.44 7.22 3.71 9.43 -38.25%
DY 0.00 0.00 1.13 0.00 0.00 0.00 1.43 -
P/NAPS 1.43 1.35 1.00 0.65 0.76 0.80 0.69 62.19%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 09/03/17 24/11/16 20/09/16 02/06/16 10/03/16 24/11/15 22/09/15 -
Price 10.02 9.62 8.00 4.07 4.16 5.01 4.07 -
P/RPS 2.64 5.17 1.20 0.83 1.27 3.07 0.67 148.43%
P/EPS 21.56 41.33 11.22 7.73 11.88 26.72 10.28 63.47%
EY 4.64 2.42 8.92 12.93 8.42 3.74 9.73 -38.82%
DY 0.00 0.00 0.94 0.00 0.00 0.00 1.47 -
P/NAPS 1.40 1.39 1.20 0.62 0.65 0.79 0.67 63.07%

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