[KESM] QoQ Cumulative Quarter Result on 31-Oct-2018 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ- -93.29%
YoY- -76.78%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 307,375 236,466 162,663 81,558 349,777 264,512 182,184 41.85%
PBT 9,508 7,034 5,440 3,796 43,686 33,711 26,476 -49.57%
Tax -3,232 -3,049 -2,325 -1,155 -4,348 -5,689 -3,924 -12.16%
NP 6,276 3,985 3,115 2,641 39,338 28,022 22,552 -57.47%
-
NP to SH 6,276 3,985 3,115 2,641 39,338 28,022 22,552 -57.47%
-
Tax Rate 33.99% 43.35% 42.74% 30.43% 9.95% 16.88% 14.82% -
Total Cost 301,099 232,481 159,548 78,917 310,439 236,490 159,632 52.83%
-
Net Worth 359,145 358,908 358,758 359,958 356,508 352,718 347,238 2.27%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 3,871 - - - 7,957 - - -
Div Payout % 61.68% - - - 20.23% - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 359,145 358,908 358,758 359,958 356,508 352,718 347,238 2.27%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 2.04% 1.69% 1.92% 3.24% 11.25% 10.59% 12.38% -
ROE 1.75% 1.11% 0.87% 0.73% 11.03% 7.94% 6.49% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 714.58 549.74 378.16 189.61 813.16 614.94 423.54 41.85%
EPS 14.59 9.30 7.20 6.10 91.50 65.10 52.40 -57.45%
DPS 9.00 0.00 0.00 0.00 18.50 0.00 0.00 -
NAPS 8.3494 8.3439 8.3404 8.3683 8.2881 8.20 8.0726 2.27%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 714.58 549.74 378.16 189.61 813.16 614.94 423.54 41.85%
EPS 14.59 9.30 7.20 6.10 91.50 65.10 52.40 -57.45%
DPS 9.00 0.00 0.00 0.00 18.50 0.00 0.00 -
NAPS 8.3494 8.3439 8.3404 8.3683 8.2881 8.20 8.0726 2.27%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 7.68 7.85 8.79 10.20 17.00 15.92 19.96 -
P/RPS 1.07 1.43 2.32 5.38 2.09 2.59 4.71 -62.86%
P/EPS 52.64 84.73 121.38 166.13 18.59 24.44 38.07 24.18%
EY 1.90 1.18 0.82 0.60 5.38 4.09 2.63 -19.53%
DY 1.17 0.00 0.00 0.00 1.09 0.00 0.00 -
P/NAPS 0.92 0.94 1.05 1.22 2.05 1.94 2.47 -48.32%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 19/09/19 04/06/19 12/03/19 22/11/18 21/09/18 31/05/18 08/03/18 -
Price 7.25 7.00 9.43 10.56 17.10 16.80 19.50 -
P/RPS 1.01 1.27 2.49 5.57 2.10 2.73 4.60 -63.70%
P/EPS 49.69 75.56 130.22 171.99 18.70 25.79 37.19 21.37%
EY 2.01 1.32 0.77 0.58 5.35 3.88 2.69 -17.70%
DY 1.24 0.00 0.00 0.00 1.08 0.00 0.00 -
P/NAPS 0.87 0.84 1.13 1.26 2.06 2.05 2.42 -49.53%

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