[KESM] QoQ Cumulative Quarter Result on 31-Oct-2016 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- -67.37%
YoY- 24.13%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 337,988 248,222 163,227 80,112 285,734 211,206 140,438 79.68%
PBT 47,843 35,025 22,774 11,172 36,239 26,868 17,648 94.54%
Tax -3,849 -4,434 -2,787 -1,160 -5,556 -4,230 -2,583 30.49%
NP 43,994 30,591 19,987 10,012 30,683 22,638 15,065 104.44%
-
NP to SH 43,994 30,591 19,987 10,012 30,683 22,638 15,065 104.44%
-
Tax Rate 8.05% 12.66% 12.24% 10.38% 15.33% 15.74% 14.64% -
Total Cost 293,994 217,631 143,240 70,100 255,051 188,568 125,373 76.59%
-
Net Worth 329,134 317,821 307,699 298,013 286,713 280,497 275,180 12.68%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 5,376 - - - 3,226 - - -
Div Payout % 12.22% - - - 10.51% - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 329,134 317,821 307,699 298,013 286,713 280,497 275,180 12.68%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 13.02% 12.32% 12.24% 12.50% 10.74% 10.72% 10.73% -
ROE 13.37% 9.63% 6.50% 3.36% 10.70% 8.07% 5.47% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 785.75 577.07 379.47 186.24 664.27 491.01 326.49 79.68%
EPS 102.30 71.10 46.50 23.30 71.30 52.60 35.00 104.56%
DPS 12.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 7.6517 7.3887 7.1534 6.9282 6.6655 6.521 6.3974 12.68%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 785.75 577.07 379.47 186.24 664.27 491.01 326.49 79.68%
EPS 102.30 71.10 46.50 23.30 71.30 52.60 35.00 104.56%
DPS 12.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 7.6517 7.3887 7.1534 6.9282 6.6655 6.521 6.3974 12.68%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 15.70 12.52 10.20 9.38 6.66 4.23 4.85 -
P/RPS 2.00 2.17 2.69 5.04 1.00 0.86 1.49 21.70%
P/EPS 15.35 17.60 21.95 40.30 9.34 8.04 13.85 7.10%
EY 6.51 5.68 4.56 2.48 10.71 12.44 7.22 -6.67%
DY 0.80 0.00 0.00 0.00 1.13 0.00 0.00 -
P/NAPS 2.05 1.69 1.43 1.35 1.00 0.65 0.76 93.89%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 19/09/17 01/06/17 09/03/17 24/11/16 20/09/16 02/06/16 10/03/16 -
Price 15.06 13.64 10.02 9.62 8.00 4.07 4.16 -
P/RPS 1.92 2.36 2.64 5.17 1.20 0.83 1.27 31.75%
P/EPS 14.72 19.18 21.56 41.33 11.22 7.73 11.88 15.37%
EY 6.79 5.21 4.64 2.42 8.92 12.93 8.42 -13.37%
DY 0.83 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 1.97 1.85 1.40 1.39 1.20 0.62 0.65 109.56%

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