[KESM] YoY Quarter Result on 31-Oct-2022 [#1]

Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Oct-2022 [#1]
Profit Trend
QoQ- 38.47%
YoY- -120.49%
Quarter Report
View:
Show?
Quarter Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 52,764 68,583 61,111 72,389 81,558 90,711 80,112 -6.72%
PBT -1,693 8,650 1,454 6,144 3,796 13,454 11,172 -
Tax 153 -1,133 -690 -1,616 -1,155 -2,079 -1,160 -
NP -1,540 7,517 764 4,528 2,641 11,375 10,012 -
-
NP to SH -1,540 7,517 764 4,528 2,641 11,375 10,012 -
-
Tax Rate - 13.10% 47.46% 26.30% 30.43% 15.45% 10.38% -
Total Cost 54,304 61,066 60,347 67,861 78,917 79,336 70,100 -4.16%
-
Net Worth 360,065 370,471 357,334 363,261 359,958 340,494 298,013 3.20%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 360,065 370,471 357,334 363,261 359,958 340,494 298,013 3.20%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin -2.92% 10.96% 1.25% 6.26% 3.24% 12.54% 12.50% -
ROE -0.43% 2.03% 0.21% 1.25% 0.73% 3.34% 3.36% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 122.67 159.44 142.07 168.29 189.61 210.88 186.24 -6.71%
EPS -3.58 17.50 1.78 10.53 6.10 26.40 23.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.3708 8.6127 8.3073 8.4451 8.3683 7.9158 6.9282 3.20%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 122.67 159.44 142.07 168.29 189.61 210.88 186.24 -6.71%
EPS -3.58 17.50 1.78 10.53 6.10 26.40 23.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.3708 8.6127 8.3073 8.4451 8.3683 7.9158 6.9282 3.20%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 7.48 12.20 8.96 8.00 10.20 16.92 9.38 -
P/RPS 6.10 7.65 6.31 4.75 5.38 8.02 5.04 3.23%
P/EPS -208.93 69.81 504.46 76.00 166.13 63.98 40.30 -
EY -0.48 1.43 0.20 1.32 0.60 1.56 2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.42 1.08 0.95 1.22 2.14 1.35 -6.70%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 17/11/22 18/11/21 18/11/20 20/11/19 22/11/18 23/11/17 24/11/16 -
Price 7.00 12.02 10.52 8.39 10.56 20.40 9.62 -
P/RPS 5.71 7.54 7.40 4.99 5.57 9.67 5.17 1.66%
P/EPS -195.52 68.78 592.29 79.70 171.99 77.14 41.33 -
EY -0.51 1.45 0.17 1.25 0.58 1.30 2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.40 1.27 0.99 1.26 2.58 1.39 -8.04%

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