[KESM] YoY TTM Result on 30-Apr-2021 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 490.84%
YoY- -16.9%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 248,199 222,254 249,122 236,466 265,627 321,731 354,278 -5.75%
PBT 4,980 -6,319 6,832 9,414 9,758 17,009 46,529 -31.07%
Tax -3,499 370 -3,317 -4,705 -4,091 -1,708 -5,104 -6.09%
NP 1,481 -5,949 3,515 4,709 5,667 15,301 41,425 -42.57%
-
NP to SH 1,481 -5,949 3,515 4,709 5,667 15,301 41,425 -42.57%
-
Tax Rate 70.26% - 48.55% 49.98% 41.92% 10.04% 10.97% -
Total Cost 246,718 228,203 245,607 231,757 259,960 306,430 312,853 -3.87%
-
Net Worth 355,355 355,377 365,193 363,790 360,891 358,908 352,718 0.12%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 2,580 3,226 2,580 2,580 2,580 2,580 2,580 0.00%
Div Payout % 174.27% 0.00% 73.42% 54.81% 45.54% 16.87% 6.23% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 355,355 355,377 365,193 363,790 360,891 358,908 352,718 0.12%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 0.60% -2.68% 1.41% 1.99% 2.13% 4.76% 11.69% -
ROE 0.42% -1.67% 0.96% 1.29% 1.57% 4.26% 11.74% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 577.01 516.70 579.16 549.74 617.53 747.96 823.62 -5.75%
EPS 3.44 -13.83 8.17 10.95 13.17 35.57 96.30 -42.58%
DPS 6.00 7.50 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 8.2613 8.2618 8.49 8.4574 8.39 8.3439 8.20 0.12%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 577.01 516.70 579.16 549.74 617.53 747.96 823.62 -5.75%
EPS 3.44 -13.83 8.17 10.95 13.17 35.57 96.30 -42.58%
DPS 6.00 7.50 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 8.2613 8.2618 8.49 8.4574 8.39 8.3439 8.20 0.12%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 6.12 7.60 7.99 12.10 8.09 7.85 15.92 -
P/RPS 1.06 1.47 1.38 2.20 1.31 1.05 1.93 -9.49%
P/EPS 177.75 -54.95 97.78 110.53 61.41 22.07 16.53 48.51%
EY 0.56 -1.82 1.02 0.90 1.63 4.53 6.05 -32.71%
DY 0.98 0.99 0.75 0.50 0.74 0.76 0.38 17.08%
P/NAPS 0.74 0.92 0.94 1.43 0.96 0.94 1.94 -14.82%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 28/05/24 25/05/23 26/05/22 27/05/21 02/06/20 04/06/19 31/05/18 -
Price 6.37 6.81 7.88 11.98 7.65 7.00 16.80 -
P/RPS 1.10 1.32 1.36 2.18 1.24 0.94 2.04 -9.77%
P/EPS 185.01 -49.24 96.43 109.43 58.07 19.68 17.44 48.17%
EY 0.54 -2.03 1.04 0.91 1.72 5.08 5.73 -32.51%
DY 0.94 1.10 0.76 0.50 0.78 0.86 0.36 17.32%
P/NAPS 0.77 0.82 0.93 1.42 0.91 0.84 2.05 -15.04%

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