[KESM] YoY Quarter Result on 31-Jul-2015 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
22-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 503.41%
YoY- 56.48%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 85,265 89,766 74,528 68,938 68,648 64,403 69,724 3.40%
PBT 9,975 12,818 9,371 9,753 9,352 4,956 498 64.75%
Tax 1,341 585 -1,326 698 -400 1,238 -1,664 -
NP 11,316 13,403 8,045 10,451 8,952 6,194 -1,166 -
-
NP to SH 11,316 13,403 8,045 10,451 6,679 4,128 -2,582 -
-
Tax Rate -13.44% -4.56% 14.15% -7.16% 4.28% -24.98% 334.14% -
Total Cost 73,949 76,363 66,483 58,487 59,696 58,209 70,890 0.70%
-
Net Worth 356,508 329,134 286,713 260,461 245,457 235,426 230,024 7.57%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 2,580 2,580 1,290 1,290 1,290 1,290 1,290 12.24%
Div Payout % 22.81% 19.26% 16.04% 12.35% 19.32% 31.26% 0.00% -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 356,508 329,134 286,713 260,461 245,457 235,426 230,024 7.57%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 13.27% 14.93% 10.79% 15.16% 13.04% 9.62% -1.67% -
ROE 3.17% 4.07% 2.81% 4.01% 2.72% 1.75% -1.12% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 198.22 208.69 173.26 160.27 159.59 149.72 162.09 3.40%
EPS 26.30 31.20 18.70 24.30 15.50 9.60 -6.00 -
DPS 6.00 6.00 3.00 3.00 3.00 3.00 3.00 12.24%
NAPS 8.2881 7.6517 6.6655 6.0552 5.7064 5.4732 5.3476 7.57%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 198.22 208.69 173.26 160.27 159.59 149.72 162.09 3.40%
EPS 26.30 31.20 18.70 24.30 15.50 9.60 -6.00 -
DPS 6.00 6.00 3.00 3.00 3.00 3.00 3.00 12.24%
NAPS 8.2881 7.6517 6.6655 6.0552 5.7064 5.4732 5.3476 7.57%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 17.00 15.70 6.66 4.20 3.02 1.81 1.90 -
P/RPS 8.58 7.52 3.84 2.62 1.89 1.21 1.17 39.36%
P/EPS 64.62 50.39 35.61 17.29 19.45 18.86 -31.65 -
EY 1.55 1.98 2.81 5.78 5.14 5.30 -3.16 -
DY 0.35 0.38 0.45 0.71 0.99 1.66 1.58 -22.20%
P/NAPS 2.05 2.05 1.00 0.69 0.53 0.33 0.36 33.61%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 21/09/18 19/09/17 20/09/16 22/09/15 18/09/14 19/09/13 20/09/12 -
Price 17.10 15.06 8.00 4.07 2.85 1.76 1.81 -
P/RPS 8.63 7.22 4.62 2.54 1.79 1.18 1.12 40.51%
P/EPS 65.00 48.33 42.77 16.75 18.35 18.34 -30.15 -
EY 1.54 2.07 2.34 5.97 5.45 5.45 -3.32 -
DY 0.35 0.40 0.38 0.74 1.05 1.70 1.66 -22.84%
P/NAPS 2.06 1.97 1.20 0.67 0.50 0.32 0.34 35.00%

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