[KESM] YoY TTM Result on 30-Apr-2017 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
01-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 8.51%
YoY- 16.76%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 265,627 321,731 354,278 322,750 280,144 262,832 250,120 1.00%
PBT 9,758 17,009 46,529 44,396 36,621 23,638 15,408 -7.32%
Tax -4,091 -1,708 -5,104 -5,760 -3,532 -4,159 -1,826 14.37%
NP 5,667 15,301 41,425 38,636 33,089 19,479 13,582 -13.54%
-
NP to SH 5,667 15,301 41,425 38,636 33,089 13,259 8,332 -6.21%
-
Tax Rate 41.92% 10.04% 10.97% 12.97% 9.64% 17.59% 11.85% -
Total Cost 259,960 306,430 312,853 284,114 247,055 243,353 236,538 1.58%
-
Net Worth 360,891 358,908 352,718 317,821 280,497 252,963 238,782 7.11%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 2,580 2,580 2,580 1,290 1,290 2,580 1,290 12.23%
Div Payout % 45.54% 16.87% 6.23% 3.34% 3.90% 19.47% 15.49% -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 360,891 358,908 352,718 317,821 280,497 252,963 238,782 7.11%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 2.13% 4.76% 11.69% 11.97% 11.81% 7.41% 5.43% -
ROE 1.57% 4.26% 11.74% 12.16% 11.80% 5.24% 3.49% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 617.53 747.96 823.62 750.33 651.28 611.03 581.48 1.00%
EPS 13.17 35.57 96.30 89.82 76.93 30.82 19.37 -6.22%
DPS 6.00 6.00 6.00 3.00 3.00 6.00 3.00 12.23%
NAPS 8.39 8.3439 8.20 7.3887 6.521 5.8809 5.5512 7.11%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 617.53 747.96 823.62 750.33 651.28 611.03 581.48 1.00%
EPS 13.17 35.57 96.30 89.82 76.93 30.82 19.37 -6.22%
DPS 6.00 6.00 6.00 3.00 3.00 6.00 3.00 12.23%
NAPS 8.39 8.3439 8.20 7.3887 6.521 5.8809 5.5512 7.11%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 8.09 7.85 15.92 12.52 4.23 2.82 2.60 -
P/RPS 1.31 1.05 1.93 1.67 0.65 0.46 0.45 19.47%
P/EPS 61.41 22.07 16.53 13.94 5.50 9.15 13.42 28.81%
EY 1.63 4.53 6.05 7.17 18.19 10.93 7.45 -22.35%
DY 0.74 0.76 0.38 0.24 0.71 2.13 1.15 -7.07%
P/NAPS 0.96 0.94 1.94 1.69 0.65 0.48 0.47 12.62%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 02/06/20 04/06/19 31/05/18 01/06/17 02/06/16 02/06/15 29/05/14 -
Price 7.65 7.00 16.80 13.64 4.07 3.67 2.53 -
P/RPS 1.24 0.94 2.04 1.82 0.62 0.60 0.44 18.83%
P/EPS 58.07 19.68 17.44 15.19 5.29 11.91 13.06 28.20%
EY 1.72 5.08 5.73 6.59 18.90 8.40 7.66 -22.02%
DY 0.78 0.86 0.36 0.22 0.74 1.63 1.19 -6.79%
P/NAPS 0.91 0.84 2.05 1.85 0.62 0.62 0.46 12.03%

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