[KESM] QoQ Cumulative Quarter Result on 31-Oct-2014 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -74.65%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 263,122 194,184 131,259 69,163 254,365 185,717 126,610 63.07%
PBT 24,039 14,286 10,134 5,899 19,804 10,452 6,679 135.40%
Tax -3,061 -3,759 -2,625 -1,541 -3,464 -3,064 -1,778 43.78%
NP 20,978 10,527 7,509 4,358 16,340 7,388 4,901 164.32%
-
NP to SH 17,031 6,580 4,848 2,759 10,883 4,204 2,844 230.84%
-
Tax Rate 12.73% 26.31% 25.90% 26.12% 17.49% 29.31% 26.62% -
Total Cost 242,144 183,657 123,750 64,805 238,025 178,329 121,709 58.38%
-
Net Worth 260,461 252,963 252,361 248,791 245,457 238,782 238,554 6.04%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 2,580 1,290 - - 1,290 - - -
Div Payout % 15.15% 19.61% - - 11.86% - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 260,461 252,963 252,361 248,791 245,457 238,782 238,554 6.04%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 7.97% 5.42% 5.72% 6.30% 6.42% 3.98% 3.87% -
ROE 6.54% 2.60% 1.92% 1.11% 4.43% 1.76% 1.19% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 611.71 451.44 305.15 160.79 591.35 431.75 294.34 63.07%
EPS 39.60 15.30 11.30 6.40 25.30 9.80 6.60 231.27%
DPS 6.00 3.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 6.0552 5.8809 5.8669 5.7839 5.7064 5.5512 5.5459 6.04%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 611.71 451.44 305.15 160.79 591.35 431.75 294.34 63.07%
EPS 39.60 15.30 11.30 6.40 25.30 9.80 6.60 231.27%
DPS 6.00 3.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 6.0552 5.8809 5.8669 5.7839 5.7064 5.5512 5.5459 6.04%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 4.20 2.82 2.42 2.72 3.02 2.60 2.05 -
P/RPS 0.69 0.62 0.79 1.69 0.51 0.60 0.70 -0.95%
P/EPS 10.61 18.43 21.47 42.41 11.94 26.60 31.01 -51.17%
EY 9.43 5.42 4.66 2.36 8.38 3.76 3.23 104.67%
DY 1.43 1.06 0.00 0.00 0.99 0.00 0.00 -
P/NAPS 0.69 0.48 0.41 0.47 0.53 0.47 0.37 51.67%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 22/09/15 02/06/15 11/03/15 24/11/14 18/09/14 29/05/14 10/03/14 -
Price 4.07 3.67 2.68 2.70 2.85 2.53 2.62 -
P/RPS 0.67 0.81 0.88 1.68 0.48 0.59 0.89 -17.28%
P/EPS 10.28 23.99 23.78 42.09 11.26 25.89 39.63 -59.42%
EY 9.73 4.17 4.21 2.38 8.88 3.86 2.52 146.72%
DY 1.47 0.82 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 0.67 0.62 0.46 0.47 0.50 0.46 0.47 26.74%

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