[KESM] YoY TTM Result on 31-Jan-2017 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
09-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- 9.12%
YoY- 30.67%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 285,189 330,256 356,945 308,523 272,301 259,014 251,285 2.13%
PBT 13,450 22,650 51,545 41,365 31,553 23,259 14,708 -1.47%
Tax -3,895 -2,749 -4,986 -5,760 -3,019 -4,311 -2,376 8.58%
NP 9,555 19,901 46,559 35,605 28,534 18,948 12,332 -4.16%
-
NP to SH 9,555 19,901 46,559 35,605 27,248 12,887 7,019 5.27%
-
Tax Rate 28.96% 12.14% 9.67% 13.92% 9.57% 18.53% 16.15% -
Total Cost 275,634 310,355 310,386 272,918 243,767 240,066 238,953 2.40%
-
Net Worth 361,420 358,758 347,238 307,699 275,180 252,361 238,554 7.16%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 2,580 2,580 2,580 1,290 2,580 1,290 1,290 12.24%
Div Payout % 27.01% 12.97% 5.54% 3.62% 9.47% 10.01% 18.38% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 361,420 358,758 347,238 307,699 275,180 252,361 238,554 7.16%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 3.35% 6.03% 13.04% 11.54% 10.48% 7.32% 4.91% -
ROE 2.64% 5.55% 13.41% 11.57% 9.90% 5.11% 2.94% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 663.01 767.78 829.82 717.25 633.04 602.16 584.19 2.13%
EPS 22.21 46.27 108.24 82.77 63.35 29.96 16.32 5.26%
DPS 6.00 6.00 6.00 3.00 6.00 3.00 3.00 12.24%
NAPS 8.4023 8.3404 8.0726 7.1534 6.3974 5.8669 5.5459 7.16%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 663.01 767.78 829.82 717.25 633.04 602.16 584.19 2.13%
EPS 22.21 46.27 108.24 82.77 63.35 29.96 16.32 5.26%
DPS 6.00 6.00 6.00 3.00 6.00 3.00 3.00 12.24%
NAPS 8.4023 8.3404 8.0726 7.1534 6.3974 5.8669 5.5459 7.16%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 10.12 8.79 19.96 10.20 4.85 2.42 2.05 -
P/RPS 1.53 1.14 2.41 1.42 0.77 0.40 0.35 27.85%
P/EPS 45.56 19.00 18.44 12.32 7.66 8.08 12.56 23.94%
EY 2.20 5.26 5.42 8.12 13.06 12.38 7.96 -19.28%
DY 0.59 0.68 0.30 0.29 1.24 1.24 1.46 -14.01%
P/NAPS 1.20 1.05 2.47 1.43 0.76 0.41 0.37 21.65%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 10/03/20 12/03/19 08/03/18 09/03/17 10/03/16 11/03/15 10/03/14 -
Price 8.06 9.43 19.50 10.02 4.16 2.68 2.62 -
P/RPS 1.22 1.23 2.35 1.40 0.66 0.45 0.45 18.07%
P/EPS 36.28 20.38 18.02 12.11 6.57 8.95 16.06 14.54%
EY 2.76 4.91 5.55 8.26 15.23 11.18 6.23 -12.68%
DY 0.74 0.64 0.31 0.30 1.44 1.12 1.15 -7.08%
P/NAPS 0.96 1.13 2.42 1.40 0.65 0.46 0.47 12.63%

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