[KESM] QoQ Cumulative Quarter Result on 31-Jul-2021 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- -8.19%
YoY- 7540.63%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 191,073 132,883 68,583 248,257 190,208 129,068 61,111 114.26%
PBT 6,826 8,775 8,650 11,025 11,019 9,109 1,454 181.16%
Tax -2,657 -2,267 -1,133 -3,690 -3,030 -2,014 -690 146.28%
NP 4,169 6,508 7,517 7,335 7,989 7,095 764 210.91%
-
NP to SH 4,169 6,508 7,517 7,335 7,989 7,095 764 210.91%
-
Tax Rate 38.92% 25.83% 13.10% 33.47% 27.50% 22.11% 47.46% -
Total Cost 186,904 126,375 61,066 240,922 182,219 121,973 60,347 112.91%
-
Net Worth 365,193 367,386 370,471 363,403 363,790 362,199 357,334 1.46%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - - 3,871 - - - -
Div Payout % - - - 52.78% - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 365,193 367,386 370,471 363,403 363,790 362,199 357,334 1.46%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 2.18% 4.90% 10.96% 2.95% 4.20% 5.50% 1.25% -
ROE 1.14% 1.77% 2.03% 2.02% 2.20% 1.96% 0.21% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 444.21 308.93 159.44 577.15 442.20 300.06 142.07 114.27%
EPS 9.70 15.13 17.50 17.05 18.57 16.49 1.78 210.63%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 8.49 8.541 8.6127 8.4484 8.4574 8.4204 8.3073 1.46%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 444.21 308.93 159.44 577.15 442.20 300.06 142.07 114.27%
EPS 9.70 15.13 17.50 17.05 18.57 16.49 1.78 210.63%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 8.49 8.541 8.6127 8.4484 8.4574 8.4204 8.3073 1.46%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 7.99 11.00 12.20 13.20 12.10 16.42 8.96 -
P/RPS 1.80 3.56 7.65 2.29 2.74 5.47 6.31 -56.76%
P/EPS 82.44 72.70 69.81 77.41 65.15 99.55 504.46 -70.20%
EY 1.21 1.38 1.43 1.29 1.53 1.00 0.20 233.12%
DY 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
P/NAPS 0.94 1.29 1.42 1.56 1.43 1.95 1.08 -8.86%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 26/05/22 08/03/22 18/11/21 21/09/21 27/05/21 09/03/21 18/11/20 -
Price 7.88 9.10 12.02 12.20 11.98 13.34 10.52 -
P/RPS 1.77 2.95 7.54 2.11 2.71 4.45 7.40 -61.56%
P/EPS 81.30 60.15 68.78 71.54 64.50 80.88 592.29 -73.48%
EY 1.23 1.66 1.45 1.40 1.55 1.24 0.17 275.44%
DY 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
P/NAPS 0.93 1.07 1.40 1.44 1.42 1.58 1.27 -18.80%

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