[KESM] QoQ Quarter Result on 31-Jan-2017 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
09-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- -0.37%
YoY- 42.52%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 90,711 89,766 84,995 83,115 80,112 74,528 70,768 17.94%
PBT 13,454 12,818 12,251 11,602 11,172 9,371 9,220 28.56%
Tax -2,079 585 -1,647 -1,627 -1,160 -1,326 -1,647 16.74%
NP 11,375 13,403 10,604 9,975 10,012 8,045 7,573 31.05%
-
NP to SH 11,375 13,403 10,604 9,975 10,012 8,045 7,573 31.05%
-
Tax Rate 15.45% -4.56% 13.44% 14.02% 10.38% 14.15% 17.86% -
Total Cost 79,336 76,363 74,391 73,140 70,100 66,483 63,195 16.32%
-
Net Worth 340,494 329,134 317,821 307,699 298,013 286,713 280,497 13.75%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - 2,580 - - - 1,290 - -
Div Payout % - 19.26% - - - 16.04% - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 340,494 329,134 317,821 307,699 298,013 286,713 280,497 13.75%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 12.54% 14.93% 12.48% 12.00% 12.50% 10.79% 10.70% -
ROE 3.34% 4.07% 3.34% 3.24% 3.36% 2.81% 2.70% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 210.88 208.69 197.60 193.23 186.24 173.26 164.52 17.94%
EPS 26.40 31.20 24.70 23.20 23.30 18.70 17.60 30.94%
DPS 0.00 6.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 7.9158 7.6517 7.3887 7.1534 6.9282 6.6655 6.521 13.75%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 210.88 208.69 197.60 193.23 186.24 173.26 164.52 17.94%
EPS 26.40 31.20 24.70 23.20 23.30 18.70 17.60 30.94%
DPS 0.00 6.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 7.9158 7.6517 7.3887 7.1534 6.9282 6.6655 6.521 13.75%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 16.92 15.70 12.52 10.20 9.38 6.66 4.23 -
P/RPS 8.02 7.52 6.34 5.28 5.04 3.84 2.57 113.10%
P/EPS 63.98 50.39 50.79 43.98 40.30 35.61 24.03 91.75%
EY 1.56 1.98 1.97 2.27 2.48 2.81 4.16 -47.90%
DY 0.00 0.38 0.00 0.00 0.00 0.45 0.00 -
P/NAPS 2.14 2.05 1.69 1.43 1.35 1.00 0.65 120.82%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 23/11/17 19/09/17 01/06/17 09/03/17 24/11/16 20/09/16 02/06/16 -
Price 20.40 15.06 13.64 10.02 9.62 8.00 4.07 -
P/RPS 9.67 7.22 6.90 5.19 5.17 4.62 2.47 147.78%
P/EPS 77.14 48.33 55.33 43.21 41.33 42.77 23.12 122.79%
EY 1.30 2.07 1.81 2.31 2.42 2.34 4.33 -55.06%
DY 0.00 0.40 0.00 0.00 0.00 0.38 0.00 -
P/NAPS 2.58 1.97 1.85 1.40 1.39 1.20 0.62 158.04%

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