[KESM] YoY TTM 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- 2.89%
YoY- 59.13%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 354,278 322,750 280,144 262,832 250,120 252,926 228,565 7.57%
PBT 46,529 44,396 36,621 23,638 15,408 9,566 15,318 20.33%
Tax -5,104 -5,760 -3,532 -4,159 -1,826 -7,485 -3,532 6.32%
NP 41,425 38,636 33,089 19,479 13,582 2,081 11,786 23.29%
-
NP to SH 41,425 38,636 33,089 13,259 8,332 -2,141 8,887 29.23%
-
Tax Rate 10.97% 12.97% 9.64% 17.59% 11.85% 78.25% 23.06% -
Total Cost 312,853 284,114 247,055 243,353 236,538 250,845 216,779 6.30%
-
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 2,580 1,290 1,290 2,580 1,290 1,290 1,286 12.29%
Div Payout % 6.23% 3.34% 3.90% 19.47% 15.49% 0.00% 14.48% -
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 11.69% 11.97% 11.81% 7.41% 5.43% 0.82% 5.16% -
ROE 11.74% 12.16% 11.80% 5.24% 3.49% -0.93% 3.82% -
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 823.62 750.33 651.28 611.03 581.48 588.00 531.37 7.57%
EPS 96.30 89.82 76.93 30.82 19.37 -4.98 20.66 29.23%
DPS 6.00 3.00 3.00 6.00 3.00 3.00 3.00 12.24%
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 823.62 750.33 651.28 611.03 581.48 588.00 531.37 7.57%
EPS 96.30 89.82 76.93 30.82 19.37 -4.98 20.66 29.23%
DPS 6.00 3.00 3.00 6.00 3.00 3.00 3.00 12.24%
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 1.93 1.67 0.65 0.46 0.45 0.29 0.38 31.09%
P/EPS 16.53 13.94 5.50 9.15 13.42 -34.76 9.78 9.13%
EY 6.05 7.17 18.19 10.93 7.45 -2.88 10.23 -8.37%
DY 0.38 0.24 0.71 2.13 1.15 1.73 1.49 -20.35%
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 2.04 1.82 0.62 0.60 0.44 0.31 0.36 33.50%
P/EPS 17.44 15.19 5.29 11.91 13.06 -36.16 9.20 11.24%
EY 5.73 6.59 18.90 8.40 7.66 -2.77 10.87 -10.11%
DY 0.36 0.22 0.74 1.63 1.19 1.67 1.58 -21.83%
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