[KESM] YoY Cumulative Quarter Result on 31-Jan-2017 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
09-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- 99.63%
YoY- 32.67%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 140,477 162,663 182,184 163,227 140,438 131,259 126,610 1.74%
PBT 9,382 5,440 26,476 22,774 17,648 10,134 6,679 5.82%
Tax -2,988 -2,325 -3,924 -2,787 -2,583 -2,625 -1,778 9.03%
NP 6,394 3,115 22,552 19,987 15,065 7,509 4,901 4.52%
-
NP to SH 6,394 3,115 22,552 19,987 15,065 4,848 2,844 14.44%
-
Tax Rate 31.85% 42.74% 14.82% 12.24% 14.64% 25.90% 26.62% -
Total Cost 134,083 159,548 159,632 143,240 125,373 123,750 121,709 1.62%
-
Net Worth 361,420 358,758 347,238 307,699 275,180 252,361 238,554 7.16%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 361,420 358,758 347,238 307,699 275,180 252,361 238,554 7.16%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 4.55% 1.92% 12.38% 12.24% 10.73% 5.72% 3.87% -
ROE 1.77% 0.87% 6.49% 6.50% 5.47% 1.92% 1.19% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 326.58 378.16 423.54 379.47 326.49 305.15 294.34 1.74%
EPS 14.86 7.20 52.40 46.50 35.00 11.30 6.60 14.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.4023 8.3404 8.0726 7.1534 6.3974 5.8669 5.5459 7.16%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 326.58 378.16 423.54 379.47 326.49 305.15 294.34 1.74%
EPS 14.86 7.20 52.40 46.50 35.00 11.30 6.60 14.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.4023 8.3404 8.0726 7.1534 6.3974 5.8669 5.5459 7.16%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 10.12 8.79 19.96 10.20 4.85 2.42 2.05 -
P/RPS 3.10 2.32 4.71 2.69 1.49 0.79 0.70 28.13%
P/EPS 68.08 121.38 38.07 21.95 13.85 21.47 31.01 13.99%
EY 1.47 0.82 2.63 4.56 7.22 4.66 3.23 -12.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.05 2.47 1.43 0.76 0.41 0.37 21.65%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 10/03/20 12/03/19 08/03/18 09/03/17 10/03/16 11/03/15 10/03/14 -
Price 8.06 9.43 19.50 10.02 4.16 2.68 2.62 -
P/RPS 2.47 2.49 4.60 2.64 1.27 0.88 0.89 18.53%
P/EPS 54.22 130.22 37.19 21.56 11.88 23.78 39.63 5.36%
EY 1.84 0.77 2.69 4.64 8.42 4.21 2.52 -5.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 2.42 1.40 0.65 0.46 0.47 12.63%

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