[KESM] YoY Annualized Quarter Result on 31-Oct-2021 [#1]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 309.93%
YoY- 883.9%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 254,124 211,056 274,332 244,444 289,556 326,232 362,844 -5.76%
PBT 7,000 -6,772 34,600 5,816 24,576 15,184 53,816 -28.80%
Tax -3,336 612 -4,532 -2,760 -6,464 -4,620 -8,316 -14.11%
NP 3,664 -6,160 30,068 3,056 18,112 10,564 45,500 -34.27%
-
NP to SH 3,664 -6,160 30,068 3,056 18,112 10,564 45,500 -34.27%
-
Tax Rate 47.66% - 13.10% 47.46% 26.30% 30.43% 15.45% -
Total Cost 250,460 217,216 244,264 241,388 271,444 315,668 317,344 -3.86%
-
Net Worth 356,745 360,065 370,471 357,334 363,261 359,958 340,494 0.77%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 356,745 360,065 370,471 357,334 363,261 359,958 340,494 0.77%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 1.44% -2.92% 10.96% 1.25% 6.26% 3.24% 12.54% -
ROE 1.03% -1.71% 8.12% 0.86% 4.99% 2.93% 13.36% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 590.79 490.66 637.77 568.28 673.16 758.42 843.54 -5.76%
EPS 8.52 -14.32 70.00 7.12 42.12 24.40 105.60 -34.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.2936 8.3708 8.6127 8.3073 8.4451 8.3683 7.9158 0.77%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 590.79 490.66 637.77 568.28 673.16 758.42 843.54 -5.76%
EPS 8.52 -14.32 70.00 7.12 42.12 24.40 105.60 -34.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.2936 8.3708 8.6127 8.3073 8.4451 8.3683 7.9158 0.77%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 7.00 7.48 12.20 8.96 8.00 10.20 16.92 -
P/RPS 1.18 1.52 1.91 1.58 1.19 1.34 2.01 -8.49%
P/EPS 82.18 -52.23 17.45 126.12 19.00 41.53 16.00 31.33%
EY 1.22 -1.91 5.73 0.79 5.26 2.41 6.25 -23.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.89 1.42 1.08 0.95 1.22 2.14 -14.42%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 16/11/23 17/11/22 18/11/21 18/11/20 20/11/19 22/11/18 23/11/17 -
Price 7.00 7.00 12.02 10.52 8.39 10.56 20.40 -
P/RPS 1.18 1.43 1.88 1.85 1.25 1.39 2.42 -11.27%
P/EPS 82.18 -48.88 17.20 148.07 19.93 43.00 19.29 27.30%
EY 1.22 -2.05 5.82 0.68 5.02 2.33 5.19 -21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.84 1.40 1.27 0.99 1.26 2.58 -17.05%

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