[KESM] QoQ Cumulative Quarter Result on 31-Oct-2020 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 695.83%
YoY- -83.13%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 248,257 190,208 129,068 61,111 240,976 194,718 140,477 46.22%
PBT 11,025 11,019 9,109 1,454 5,679 7,284 9,382 11.36%
Tax -3,690 -3,030 -2,014 -690 -5,583 -3,908 -2,988 15.12%
NP 7,335 7,989 7,095 764 96 3,376 6,394 9.59%
-
NP to SH 7,335 7,989 7,095 764 96 3,376 6,394 9.59%
-
Tax Rate 33.47% 27.50% 22.11% 47.46% 98.31% 53.65% 31.85% -
Total Cost 240,922 182,219 121,973 60,347 240,880 191,342 134,083 47.85%
-
Net Worth 363,403 363,790 362,199 357,334 356,271 360,891 361,420 0.36%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 3,871 - - - 3,226 - - -
Div Payout % 52.78% - - - 3,360.51% - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 363,403 363,790 362,199 357,334 356,271 360,891 361,420 0.36%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 2.95% 4.20% 5.50% 1.25% 0.04% 1.73% 4.55% -
ROE 2.02% 2.20% 1.96% 0.21% 0.03% 0.94% 1.77% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 577.15 442.20 300.06 142.07 560.22 452.68 326.58 46.22%
EPS 17.05 18.57 16.49 1.78 0.22 7.85 14.86 9.60%
DPS 9.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 8.4484 8.4574 8.4204 8.3073 8.2826 8.39 8.4023 0.36%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 577.15 442.20 300.06 142.07 560.22 452.68 326.58 46.22%
EPS 17.05 18.57 16.49 1.78 0.22 7.85 14.86 9.60%
DPS 9.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 8.4484 8.4574 8.4204 8.3073 8.2826 8.39 8.4023 0.36%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 13.20 12.10 16.42 8.96 8.06 8.09 10.12 -
P/RPS 2.29 2.74 5.47 6.31 1.44 1.79 3.10 -18.29%
P/EPS 77.41 65.15 99.55 504.46 3,611.43 103.08 68.08 8.94%
EY 1.29 1.53 1.00 0.20 0.03 0.97 1.47 -8.34%
DY 0.68 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 1.56 1.43 1.95 1.08 0.97 0.96 1.20 19.13%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 21/09/21 27/05/21 09/03/21 18/11/20 22/09/20 02/06/20 10/03/20 -
Price 12.20 11.98 13.34 10.52 8.41 7.65 8.06 -
P/RPS 2.11 2.71 4.45 7.40 1.50 1.69 2.47 -9.97%
P/EPS 71.54 64.50 80.88 592.29 3,768.25 97.47 54.22 20.31%
EY 1.40 1.55 1.24 0.17 0.03 1.03 1.84 -16.67%
DY 0.74 0.00 0.00 0.00 0.89 0.00 0.00 -
P/NAPS 1.44 1.42 1.58 1.27 1.02 0.91 0.96 31.06%

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