[KESM] YoY TTM Result on 31-Jul-2018 [#4]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
21-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- -5.04%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
TTM Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 248,257 240,976 307,375 349,777 337,988 285,734 263,122 -0.96%
PBT 11,025 5,679 9,508 43,686 47,843 36,239 24,039 -12.17%
Tax -3,690 -5,583 -3,232 -4,348 -3,849 -5,556 -3,061 3.16%
NP 7,335 96 6,276 39,338 43,994 30,683 20,978 -16.05%
-
NP to SH 7,335 96 6,276 39,338 43,994 30,683 17,031 -13.08%
-
Tax Rate 33.47% 98.31% 33.99% 9.95% 8.05% 15.33% 12.73% -
Total Cost 240,922 240,880 301,099 310,439 293,994 255,051 242,144 -0.08%
-
Net Worth 363,403 356,271 359,145 356,508 329,134 286,713 260,461 5.70%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 2,580 2,580 2,580 2,580 2,580 1,290 2,580 0.00%
Div Payout % 35.19% 2,688.41% 41.12% 6.56% 5.87% 4.21% 15.15% -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 363,403 356,271 359,145 356,508 329,134 286,713 260,461 5.70%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 2.95% 0.04% 2.04% 11.25% 13.02% 10.74% 7.97% -
ROE 2.02% 0.03% 1.75% 11.03% 13.37% 10.70% 6.54% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 577.15 560.22 714.58 813.16 785.75 664.27 611.71 -0.96%
EPS 17.05 0.22 14.59 91.45 102.28 71.33 39.59 -13.08%
DPS 6.00 6.00 6.00 6.00 6.00 3.00 6.00 0.00%
NAPS 8.4484 8.2826 8.3494 8.2881 7.6517 6.6655 6.0552 5.70%
Adjusted Per Share Value based on latest NOSH - 43,014
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 577.33 560.40 714.81 813.42 786.00 664.48 611.90 -0.96%
EPS 17.06 0.22 14.60 91.48 102.31 71.35 39.61 -13.08%
DPS 6.00 6.00 6.00 6.00 6.00 3.00 6.00 0.00%
NAPS 8.4511 8.2852 8.352 8.2907 7.6541 6.6676 6.0571 5.70%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 13.20 8.06 7.68 17.00 15.70 6.66 4.20 -
P/RPS 2.29 1.44 1.07 2.09 2.00 1.00 0.69 22.11%
P/EPS 77.41 3,611.43 52.64 18.59 15.35 9.34 10.61 39.22%
EY 1.29 0.03 1.90 5.38 6.51 10.71 9.43 -28.19%
DY 0.45 0.74 0.78 0.35 0.38 0.45 1.43 -17.51%
P/NAPS 1.56 0.97 0.92 2.05 2.05 1.00 0.69 14.54%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 21/09/21 22/09/20 19/09/19 21/09/18 19/09/17 20/09/16 22/09/15 -
Price 12.20 8.41 7.25 17.10 15.06 8.00 4.07 -
P/RPS 2.11 1.50 1.01 2.10 1.92 1.20 0.67 21.04%
P/EPS 71.54 3,768.25 49.69 18.70 14.72 11.22 10.28 38.13%
EY 1.40 0.03 2.01 5.35 6.79 8.92 9.73 -27.59%
DY 0.49 0.71 0.83 0.35 0.40 0.38 1.47 -16.71%
P/NAPS 1.44 1.02 0.87 2.06 1.97 1.20 0.67 13.58%

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