[KESM] QoQ Cumulative Quarter Result on 31-Jul-2017 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
19-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jul-2017 [#4]
Profit Trend
QoQ- 43.81%
YoY- 43.38%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 264,512 182,184 90,711 337,988 248,222 163,227 80,112 122.21%
PBT 33,711 26,476 13,454 47,843 35,025 22,774 11,172 109.23%
Tax -5,689 -3,924 -2,079 -3,849 -4,434 -2,787 -1,160 189.50%
NP 28,022 22,552 11,375 43,994 30,591 19,987 10,012 98.97%
-
NP to SH 28,022 22,552 11,375 43,994 30,591 19,987 10,012 98.97%
-
Tax Rate 16.88% 14.82% 15.45% 8.05% 12.66% 12.24% 10.38% -
Total Cost 236,490 159,632 79,336 293,994 217,631 143,240 70,100 125.43%
-
Net Worth 352,718 347,238 340,494 329,134 317,821 307,699 298,013 11.92%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - 5,376 - - - -
Div Payout % - - - 12.22% - - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 352,718 347,238 340,494 329,134 317,821 307,699 298,013 11.92%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 10.59% 12.38% 12.54% 13.02% 12.32% 12.24% 12.50% -
ROE 7.94% 6.49% 3.34% 13.37% 9.63% 6.50% 3.36% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 614.94 423.54 210.88 785.75 577.07 379.47 186.24 122.22%
EPS 65.10 52.40 26.40 102.30 71.10 46.50 23.30 98.74%
DPS 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
NAPS 8.20 8.0726 7.9158 7.6517 7.3887 7.1534 6.9282 11.92%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 614.94 423.54 210.88 785.75 577.07 379.47 186.24 122.22%
EPS 65.10 52.40 26.40 102.30 71.10 46.50 23.30 98.74%
DPS 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
NAPS 8.20 8.0726 7.9158 7.6517 7.3887 7.1534 6.9282 11.92%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 15.92 19.96 16.92 15.70 12.52 10.20 9.38 -
P/RPS 2.59 4.71 8.02 2.00 2.17 2.69 5.04 -35.92%
P/EPS 24.44 38.07 63.98 15.35 17.60 21.95 40.30 -28.41%
EY 4.09 2.63 1.56 6.51 5.68 4.56 2.48 39.71%
DY 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
P/NAPS 1.94 2.47 2.14 2.05 1.69 1.43 1.35 27.42%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 31/05/18 08/03/18 23/11/17 19/09/17 01/06/17 09/03/17 24/11/16 -
Price 16.80 19.50 20.40 15.06 13.64 10.02 9.62 -
P/RPS 2.73 4.60 9.67 1.92 2.36 2.64 5.17 -34.74%
P/EPS 25.79 37.19 77.14 14.72 19.18 21.56 41.33 -27.04%
EY 3.88 2.69 1.30 6.79 5.21 4.64 2.42 37.10%
DY 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
P/NAPS 2.05 2.42 2.58 1.97 1.85 1.40 1.39 29.65%

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