[KESM] YoY Annualized Quarter Result on 31-Oct-2015 [#1]

Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- 89.44%
YoY- 192.35%
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 326,232 362,844 320,448 280,716 276,652 259,144 256,944 4.05%
PBT 15,184 53,816 44,688 39,356 23,596 20,924 15,604 -0.45%
Tax -4,620 -8,316 -4,640 -7,092 -6,164 -6,688 -7,184 -7.09%
NP 10,564 45,500 40,048 32,264 17,432 14,236 8,420 3.85%
-
NP to SH 10,564 45,500 40,048 32,264 11,036 11,016 5,132 12.78%
-
Tax Rate 30.43% 15.45% 10.38% 18.02% 26.12% 31.96% 46.04% -
Total Cost 315,668 317,344 280,400 248,452 259,220 244,908 248,524 4.06%
-
Net Worth 359,958 340,494 298,013 272,978 248,791 239,078 231,310 7.64%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 359,958 340,494 298,013 272,978 248,791 239,078 231,310 7.64%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 3.24% 12.54% 12.50% 11.49% 6.30% 5.49% 3.28% -
ROE 2.93% 13.36% 13.44% 11.82% 4.44% 4.61% 2.22% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 758.42 843.54 744.98 652.61 643.16 602.46 597.34 4.05%
EPS 24.40 105.60 93.20 75.20 25.60 25.60 12.00 12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.3683 7.9158 6.9282 6.3462 5.7839 5.5581 5.3775 7.64%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 764.15 849.90 750.60 657.53 648.01 607.00 601.85 4.05%
EPS 24.74 106.58 93.81 75.57 25.85 25.80 12.02 12.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.4315 7.9755 6.9805 6.3941 5.8276 5.60 5.4181 7.64%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 10.20 16.92 9.38 5.05 2.72 1.90 1.76 -
P/RPS 1.34 2.01 1.26 0.77 0.42 0.32 0.29 29.04%
P/EPS 41.53 16.00 10.07 6.73 10.60 7.42 14.75 18.82%
EY 2.41 6.25 9.93 14.85 9.43 13.48 6.78 -15.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 2.14 1.35 0.80 0.47 0.34 0.33 24.33%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 22/11/18 23/11/17 24/11/16 24/11/15 24/11/14 25/11/13 22/11/12 -
Price 10.56 20.40 9.62 5.01 2.70 2.04 1.91 -
P/RPS 1.39 2.42 1.29 0.77 0.42 0.34 0.32 27.72%
P/EPS 43.00 19.29 10.33 6.68 10.52 7.97 16.01 17.89%
EY 2.33 5.19 9.68 14.97 9.50 12.55 6.25 -15.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.58 1.39 0.79 0.47 0.37 0.36 23.20%

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