[KESM] YoY Annual (Unaudited) Result on 31-Jul-2022 [#4]

Announcement Date
21-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jul-2022 [#4]
Profit Trend
YoY- -77.29%
Quarter Report
View:
Show?
Annual (Unaudited) Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 246,736 248,257 240,976 307,375 349,777 337,988 285,734 -2.41%
PBT 4,232 11,025 5,679 9,508 43,686 47,843 36,239 -30.07%
Tax -2,566 -3,690 -5,583 -3,232 -4,348 -3,849 -5,556 -12.07%
NP 1,666 7,335 96 6,276 39,338 43,994 30,683 -38.45%
-
NP to SH 1,666 7,335 96 6,276 39,338 43,994 30,683 -38.45%
-
Tax Rate 60.63% 33.47% 98.31% 33.99% 9.95% 8.05% 15.33% -
Total Cost 245,070 240,922 240,880 301,099 310,439 293,994 255,051 -0.66%
-
Net Worth 362,358 363,403 356,271 359,145 356,508 329,134 286,713 3.97%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 3,226 3,871 3,226 3,871 7,957 5,376 3,226 0.00%
Div Payout % 193.64% 52.78% 3,360.51% 61.68% 20.23% 12.22% 10.51% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 362,358 363,403 356,271 359,145 356,508 329,134 286,713 3.97%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 0.68% 2.95% 0.04% 2.04% 11.25% 13.02% 10.74% -
ROE 0.46% 2.02% 0.03% 1.75% 11.03% 13.37% 10.70% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 573.61 577.15 560.22 714.58 813.16 785.75 664.27 -2.41%
EPS 3.87 17.05 0.22 14.59 91.50 102.30 71.30 -38.45%
DPS 7.50 9.00 7.50 9.00 18.50 12.50 7.50 0.00%
NAPS 8.4241 8.4484 8.2826 8.3494 8.2881 7.6517 6.6655 3.97%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 573.61 577.15 560.22 714.58 813.16 785.75 664.27 -2.41%
EPS 3.87 17.05 0.22 14.59 91.50 102.30 71.30 -38.45%
DPS 7.50 9.00 7.50 9.00 18.50 12.50 7.50 0.00%
NAPS 8.4241 8.4484 8.2826 8.3494 8.2881 7.6517 6.6655 3.97%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 7.31 13.20 8.06 7.68 17.00 15.70 6.66 -
P/RPS 1.27 2.29 1.44 1.07 2.09 2.00 1.00 4.06%
P/EPS 188.74 77.41 3,611.43 52.64 18.59 15.35 9.34 65.00%
EY 0.53 1.29 0.03 1.90 5.38 6.51 10.71 -39.39%
DY 1.03 0.68 0.93 1.17 1.09 0.80 1.13 -1.53%
P/NAPS 0.87 1.56 0.97 0.92 2.05 2.05 1.00 -2.29%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 21/09/22 21/09/21 22/09/20 19/09/19 21/09/18 19/09/17 20/09/16 -
Price 7.00 12.20 8.41 7.25 17.10 15.06 8.00 -
P/RPS 1.22 2.11 1.50 1.01 2.10 1.92 1.20 0.27%
P/EPS 180.73 71.54 3,768.25 49.69 18.70 14.72 11.22 58.88%
EY 0.55 1.40 0.03 2.01 5.35 6.79 8.92 -37.13%
DY 1.07 0.74 0.89 1.24 1.08 0.83 0.94 2.18%
P/NAPS 0.83 1.44 1.02 0.87 2.06 1.97 1.20 -5.95%

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