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

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -22.82%
YoY- 192.35%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
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 81,558 90,711 80,112 70,179 69,163 64,786 64,236 4.05%
PBT 3,796 13,454 11,172 9,839 5,899 5,231 3,901 -0.45%
Tax -1,155 -2,079 -1,160 -1,773 -1,541 -1,672 -1,796 -7.09%
NP 2,641 11,375 10,012 8,066 4,358 3,559 2,105 3.85%
-
NP to SH 2,641 11,375 10,012 8,066 2,759 2,754 1,283 12.78%
-
Tax Rate 30.43% 15.45% 10.38% 18.02% 26.12% 31.96% 46.04% -
Total Cost 78,917 79,336 70,100 62,113 64,805 61,227 62,131 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 0.73% 3.34% 3.36% 2.95% 1.11% 1.15% 0.55% -
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 189.61 210.88 186.24 163.15 160.79 150.61 149.34 4.05%
EPS 6.10 26.40 23.30 18.80 6.40 6.40 3.00 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 189.61 210.88 186.24 163.15 160.79 150.61 149.34 4.05%
EPS 6.10 26.40 23.30 18.80 6.40 6.40 3.00 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%
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 5.38 8.02 5.04 3.10 1.69 1.26 1.18 28.75%
P/EPS 166.13 63.98 40.30 26.93 42.41 29.68 59.01 18.81%
EY 0.60 1.56 2.48 3.71 2.36 3.37 1.69 -15.84%
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 5.57 9.67 5.17 3.07 1.68 1.35 1.28 27.75%
P/EPS 171.99 77.14 41.33 26.72 42.09 31.86 64.04 17.88%
EY 0.58 1.30 2.42 3.74 2.38 3.14 1.56 -15.19%
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