[KESM] YoY TTM Result on 31-Jan-2015 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
11-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 18.36%
YoY- 83.6%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 356,945 308,523 272,301 259,014 251,285 251,236 229,514 7.63%
PBT 51,545 41,365 31,553 23,259 14,708 10,196 15,955 21.56%
Tax -4,986 -5,760 -3,019 -4,311 -2,376 -6,588 -3,826 4.50%
NP 46,559 35,605 28,534 18,948 12,332 3,608 12,129 25.10%
-
NP to SH 46,559 35,605 27,248 12,887 7,019 -327 9,479 30.34%
-
Tax Rate 9.67% 13.92% 9.57% 18.53% 16.15% 64.61% 23.98% -
Total Cost 310,386 272,918 243,767 240,066 238,953 247,628 217,385 6.10%
-
Net Worth 347,238 307,699 275,180 252,361 238,554 229,697 230,639 7.05%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 2,580 1,290 2,580 1,290 1,290 1,290 1,286 12.29%
Div Payout % 5.54% 3.62% 9.47% 10.01% 18.38% 0.00% 13.57% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 347,238 307,699 275,180 252,361 238,554 229,697 230,639 7.05%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 13.04% 11.54% 10.48% 7.32% 4.91% 1.44% 5.28% -
ROE 13.41% 11.57% 9.90% 5.11% 2.94% -0.14% 4.11% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 829.82 717.25 633.04 602.16 584.19 584.07 533.57 7.63%
EPS 108.24 82.77 63.35 29.96 16.32 -0.76 22.04 30.34%
DPS 6.00 3.00 6.00 3.00 3.00 3.00 3.00 12.23%
NAPS 8.0726 7.1534 6.3974 5.8669 5.5459 5.34 5.3619 7.05%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 829.82 717.25 633.04 602.16 584.19 584.07 533.57 7.63%
EPS 108.24 82.77 63.35 29.96 16.32 -0.76 22.04 30.34%
DPS 6.00 3.00 6.00 3.00 3.00 3.00 3.00 12.23%
NAPS 8.0726 7.1534 6.3974 5.8669 5.5459 5.34 5.3619 7.05%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 19.96 10.20 4.85 2.42 2.05 1.80 2.00 -
P/RPS 2.41 1.42 0.77 0.40 0.35 0.31 0.37 36.61%
P/EPS 18.44 12.32 7.66 8.08 12.56 -236.78 9.08 12.52%
EY 5.42 8.12 13.06 12.38 7.96 -0.42 11.02 -11.14%
DY 0.30 0.29 1.24 1.24 1.46 1.67 1.50 -23.50%
P/NAPS 2.47 1.43 0.76 0.41 0.37 0.34 0.37 37.17%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 08/03/18 09/03/17 10/03/16 11/03/15 10/03/14 11/03/13 08/03/12 -
Price 19.50 10.02 4.16 2.68 2.62 1.80 2.00 -
P/RPS 2.35 1.40 0.66 0.45 0.45 0.31 0.37 36.04%
P/EPS 18.02 12.11 6.57 8.95 16.06 -236.78 9.08 12.08%
EY 5.55 8.26 15.23 11.18 6.23 -0.42 11.02 -10.79%
DY 0.31 0.30 1.44 1.12 1.15 1.67 1.50 -23.09%
P/NAPS 2.42 1.40 0.65 0.46 0.47 0.34 0.37 36.71%

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