[KESM] YoY Annualized Quarter Result on 31-Jan-2016 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
10-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- -6.61%
YoY- 210.75%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 325,326 364,368 326,454 280,876 262,518 253,220 245,860 4.77%
PBT 10,880 52,952 45,548 35,296 20,268 13,358 11,990 -1.60%
Tax -4,650 -7,848 -5,574 -5,166 -5,250 -3,556 -7,970 -8.58%
NP 6,230 45,104 39,974 30,130 15,018 9,802 4,020 7.57%
-
NP to SH 6,230 45,104 39,974 30,130 9,696 5,688 788 41.12%
-
Tax Rate 42.74% 14.82% 12.24% 14.64% 25.90% 26.62% 66.47% -
Total Cost 319,096 319,264 286,480 250,746 247,500 243,418 241,840 4.72%
-
Net Worth 358,758 347,238 307,699 275,180 252,361 238,554 229,697 7.71%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 358,758 347,238 307,699 275,180 252,361 238,554 229,697 7.71%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 1.92% 12.38% 12.24% 10.73% 5.72% 3.87% 1.64% -
ROE 1.74% 12.99% 12.99% 10.95% 3.84% 2.38% 0.34% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 756.32 847.08 758.94 652.98 610.30 588.69 571.57 4.77%
EPS 14.40 104.80 93.00 70.00 22.60 13.20 1.80 41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.3404 8.0726 7.1534 6.3974 5.8669 5.5459 5.34 7.71%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 756.32 847.08 758.94 652.98 610.30 588.69 571.57 4.77%
EPS 14.40 104.80 93.00 70.00 22.60 13.20 1.80 41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.3404 8.0726 7.1534 6.3974 5.8669 5.5459 5.34 7.71%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 8.79 19.96 10.20 4.85 2.42 2.05 1.80 -
P/RPS 1.16 2.36 1.34 0.74 0.40 0.35 0.31 24.58%
P/EPS 60.69 19.04 10.98 6.92 10.74 15.50 98.26 -7.71%
EY 1.65 5.25 9.11 14.44 9.31 6.45 1.02 8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.47 1.43 0.76 0.41 0.37 0.34 20.66%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 12/03/19 08/03/18 09/03/17 10/03/16 11/03/15 10/03/14 11/03/13 -
Price 9.43 19.50 10.02 4.16 2.68 2.62 1.80 -
P/RPS 1.25 2.30 1.32 0.64 0.44 0.45 0.31 26.14%
P/EPS 65.11 18.60 10.78 5.94 11.89 19.81 98.26 -6.62%
EY 1.54 5.38 9.27 16.84 8.41 5.05 1.02 7.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 2.42 1.40 0.65 0.46 0.47 0.34 22.15%

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