[KESM] YoY TTM Result on 30-Apr-2022 [#3]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- -47.91%
YoY- -25.36%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 222,254 249,122 236,466 265,627 321,731 354,278 322,750 -6.02%
PBT -6,319 6,832 9,414 9,758 17,009 46,529 44,396 -
Tax 370 -3,317 -4,705 -4,091 -1,708 -5,104 -5,760 -
NP -5,949 3,515 4,709 5,667 15,301 41,425 38,636 -
-
NP to SH -5,949 3,515 4,709 5,667 15,301 41,425 38,636 -
-
Tax Rate - 48.55% 49.98% 41.92% 10.04% 10.97% 12.97% -
Total Cost 228,203 245,607 231,757 259,960 306,430 312,853 284,114 -3.58%
-
Net Worth 355,377 365,193 363,790 360,891 358,908 352,718 317,821 1.87%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 3,226 2,580 2,580 2,580 2,580 2,580 1,290 16.49%
Div Payout % 0.00% 73.42% 54.81% 45.54% 16.87% 6.23% 3.34% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 355,377 365,193 363,790 360,891 358,908 352,718 317,821 1.87%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin -2.68% 1.41% 1.99% 2.13% 4.76% 11.69% 11.97% -
ROE -1.67% 0.96% 1.29% 1.57% 4.26% 11.74% 12.16% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 516.70 579.16 549.74 617.53 747.96 823.62 750.33 -6.02%
EPS -13.83 8.17 10.95 13.17 35.57 96.30 89.82 -
DPS 7.50 6.00 6.00 6.00 6.00 6.00 3.00 16.49%
NAPS 8.2618 8.49 8.4574 8.39 8.3439 8.20 7.3887 1.87%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 516.70 579.16 549.74 617.53 747.96 823.62 750.33 -6.02%
EPS -13.83 8.17 10.95 13.17 35.57 96.30 89.82 -
DPS 7.50 6.00 6.00 6.00 6.00 6.00 3.00 16.49%
NAPS 8.2618 8.49 8.4574 8.39 8.3439 8.20 7.3887 1.87%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 7.60 7.99 12.10 8.09 7.85 15.92 12.52 -
P/RPS 1.47 1.38 2.20 1.31 1.05 1.93 1.67 -2.10%
P/EPS -54.95 97.78 110.53 61.41 22.07 16.53 13.94 -
EY -1.82 1.02 0.90 1.63 4.53 6.05 7.17 -
DY 0.99 0.75 0.50 0.74 0.76 0.38 0.24 26.62%
P/NAPS 0.92 0.94 1.43 0.96 0.94 1.94 1.69 -9.63%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 25/05/23 26/05/22 27/05/21 02/06/20 04/06/19 31/05/18 01/06/17 -
Price 6.81 7.88 11.98 7.65 7.00 16.80 13.64 -
P/RPS 1.32 1.36 2.18 1.24 0.94 2.04 1.82 -5.21%
P/EPS -49.24 96.43 109.43 58.07 19.68 17.44 15.19 -
EY -2.03 1.04 0.91 1.72 5.08 5.73 6.59 -
DY 1.10 0.76 0.50 0.78 0.86 0.36 0.22 30.75%
P/NAPS 0.82 0.93 1.42 0.91 0.84 2.05 1.85 -12.67%

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