[KESM] YoY Annualized Quarter Result on 31-Jan-2015 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
11-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -12.14%
YoY- 70.46%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 364,368 326,454 280,876 262,518 253,220 245,860 217,268 8.99%
PBT 52,952 45,548 35,296 20,268 13,358 11,990 15,560 22.62%
Tax -7,848 -5,574 -5,166 -5,250 -3,556 -7,970 -3,990 11.92%
NP 45,104 39,974 30,130 15,018 9,802 4,020 11,570 25.42%
-
NP to SH 45,104 39,974 30,130 9,696 5,688 788 9,764 29.02%
-
Tax Rate 14.82% 12.24% 14.64% 25.90% 26.62% 66.47% 25.64% -
Total Cost 319,264 286,480 250,746 247,500 243,418 241,840 205,698 7.59%
-
Net Worth 347,238 307,699 275,180 252,361 238,554 229,697 230,639 7.05%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 347,238 307,699 275,180 252,361 238,554 229,697 230,639 7.05%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 12.38% 12.24% 10.73% 5.72% 3.87% 1.64% 5.33% -
ROE 12.99% 12.99% 10.95% 3.84% 2.38% 0.34% 4.23% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 847.08 758.94 652.98 610.30 588.69 571.57 505.10 8.99%
EPS 104.80 93.00 70.00 22.60 13.20 1.80 22.60 29.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0726 7.1534 6.3974 5.8669 5.5459 5.34 5.3619 7.05%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 847.08 758.94 652.98 610.30 588.69 571.57 505.10 8.99%
EPS 104.80 93.00 70.00 22.60 13.20 1.80 22.60 29.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0726 7.1534 6.3974 5.8669 5.5459 5.34 5.3619 7.05%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 19.96 10.20 4.85 2.42 2.05 1.80 2.00 -
P/RPS 2.36 1.34 0.74 0.40 0.35 0.31 0.40 34.38%
P/EPS 19.04 10.98 6.92 10.74 15.50 98.26 8.81 13.69%
EY 5.25 9.11 14.44 9.31 6.45 1.02 11.35 -12.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 1.43 0.76 0.41 0.37 0.34 0.37 37.17%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 08/03/18 09/03/17 10/03/16 11/03/15 10/03/14 11/03/13 08/03/12 -
Price 19.50 10.02 4.16 2.68 2.62 1.80 2.00 -
P/RPS 2.30 1.32 0.64 0.44 0.45 0.31 0.40 33.81%
P/EPS 18.60 10.78 5.94 11.89 19.81 98.26 8.81 13.25%
EY 5.38 9.27 16.84 8.41 5.05 1.02 11.35 -11.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.40 0.65 0.46 0.47 0.34 0.37 36.71%

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