[KESM] YoY Quarter Result on 30-Apr-2015 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
02-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- -17.09%
YoY- 27.35%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 82,328 84,995 70,768 62,925 59,107 60,272 58,582 5.83%
PBT 7,235 12,251 9,220 4,152 3,773 3,073 3,703 11.80%
Tax -1,765 -1,647 -1,647 -1,134 -1,286 -1,836 -939 11.08%
NP 5,470 10,604 7,573 3,018 2,487 1,237 2,764 12.04%
-
NP to SH 5,470 10,604 7,573 1,732 1,360 47 1,861 19.67%
-
Tax Rate 24.40% 13.44% 17.86% 27.31% 34.08% 59.75% 25.36% -
Total Cost 76,858 74,391 63,195 59,907 56,620 59,035 55,818 5.47%
-
Net Worth 352,718 317,821 280,497 252,963 238,782 229,878 232,493 7.19%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - 1,290 - - - -
Div Payout % - - - 74.51% - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 352,718 317,821 280,497 252,963 238,782 229,878 232,493 7.19%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 6.64% 12.48% 10.70% 4.80% 4.21% 2.05% 4.72% -
ROE 1.55% 3.34% 2.70% 0.68% 0.57% 0.02% 0.80% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 191.40 197.60 164.52 146.29 137.41 140.12 136.19 5.83%
EPS 12.70 24.70 17.60 4.00 3.20 0.10 4.30 19.77%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 8.20 7.3887 6.521 5.8809 5.5512 5.3442 5.405 7.19%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 191.40 197.60 164.52 146.29 137.41 140.12 136.19 5.83%
EPS 12.70 24.70 17.60 4.00 3.20 0.10 4.30 19.77%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 8.20 7.3887 6.521 5.8809 5.5512 5.3442 5.405 7.19%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 15.92 12.52 4.23 2.82 2.60 1.73 2.02 -
P/RPS 8.32 6.34 2.57 1.93 1.89 1.23 1.48 33.32%
P/EPS 125.19 50.79 24.03 70.04 82.23 1,583.30 46.69 17.85%
EY 0.80 1.97 4.16 1.43 1.22 0.06 2.14 -15.11%
DY 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
P/NAPS 1.94 1.69 0.65 0.48 0.47 0.32 0.37 31.78%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 31/05/18 01/06/17 02/06/16 02/06/15 29/05/14 28/05/13 24/05/12 -
Price 16.80 13.64 4.07 3.67 2.53 1.80 1.90 -
P/RPS 8.78 6.90 2.47 2.51 1.84 1.28 1.40 35.77%
P/EPS 132.11 55.33 23.12 91.15 80.02 1,647.36 43.92 20.13%
EY 0.76 1.81 4.33 1.10 1.25 0.06 2.28 -16.72%
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 2.05 1.85 0.62 0.62 0.46 0.34 0.35 34.24%

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