[KESM] YoY TTM Result on 31-Jan-2020 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
10-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- 17.05%
YoY- -51.99%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 222,606 252,072 229,567 285,189 330,256 356,945 308,523 -5.29%
PBT -6,971 10,691 5,406 13,450 22,650 51,545 41,365 -
Tax -131 -3,943 -4,609 -3,895 -2,749 -4,986 -5,760 -46.75%
NP -7,102 6,748 797 9,555 19,901 46,559 35,605 -
-
NP to SH -7,102 6,748 797 9,555 19,901 46,559 35,605 -
-
Tax Rate - 36.88% 85.26% 28.96% 12.14% 9.67% 13.92% -
Total Cost 229,708 245,324 228,770 275,634 310,355 310,386 272,918 -2.83%
-
Net Worth 355,652 367,386 362,199 361,420 358,758 347,238 307,699 2.44%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 3,226 2,580 2,580 2,580 2,580 2,580 1,290 16.49%
Div Payout % 0.00% 38.25% 323.82% 27.01% 12.97% 5.54% 3.62% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 355,652 367,386 362,199 361,420 358,758 347,238 307,699 2.44%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin -3.19% 2.68% 0.35% 3.35% 6.03% 13.04% 11.54% -
ROE -2.00% 1.84% 0.22% 2.64% 5.55% 13.41% 11.57% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 517.51 586.02 533.70 663.01 767.78 829.82 717.25 -5.29%
EPS -16.51 15.69 1.85 22.21 46.27 108.24 82.77 -
DPS 7.50 6.00 6.00 6.00 6.00 6.00 3.00 16.49%
NAPS 8.2682 8.541 8.4204 8.4023 8.3404 8.0726 7.1534 2.44%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 517.51 586.02 533.70 663.01 767.78 829.82 717.25 -5.29%
EPS -16.51 15.69 1.85 22.21 46.27 108.24 82.77 -
DPS 7.50 6.00 6.00 6.00 6.00 6.00 3.00 16.49%
NAPS 8.2682 8.541 8.4204 8.4023 8.3404 8.0726 7.1534 2.44%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 7.30 11.00 16.42 10.12 8.79 19.96 10.20 -
P/RPS 1.41 1.88 3.08 1.53 1.14 2.41 1.42 -0.11%
P/EPS -44.21 70.12 886.20 45.56 19.00 18.44 12.32 -
EY -2.26 1.43 0.11 2.20 5.26 5.42 8.12 -
DY 1.03 0.55 0.37 0.59 0.68 0.30 0.29 23.50%
P/NAPS 0.88 1.29 1.95 1.20 1.05 2.47 1.43 -7.76%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 08/03/23 08/03/22 09/03/21 10/03/20 12/03/19 08/03/18 09/03/17 -
Price 7.85 9.10 13.34 8.06 9.43 19.50 10.02 -
P/RPS 1.52 1.55 2.50 1.22 1.23 2.35 1.40 1.37%
P/EPS -47.54 58.01 719.97 36.28 20.38 18.02 12.11 -
EY -2.10 1.72 0.14 2.76 4.91 5.55 8.26 -
DY 0.96 0.66 0.45 0.74 0.64 0.31 0.30 21.38%
P/NAPS 0.95 1.07 1.58 0.96 1.13 2.42 1.40 -6.25%

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