[KESM] QoQ Quarter Result on 2017-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 91,473 90,711 89,766 84,995 83,115 80,112 74,528 14.59% QoQ % 0.84% 1.05% 5.61% 2.26% 3.75% 7.49% - Horiz. % 122.74% 121.71% 120.45% 114.04% 111.52% 107.49% 100.00%
PBT 13,022 13,454 12,818 12,251 11,602 11,172 9,371 24.45% QoQ % -3.21% 4.96% 4.63% 5.59% 3.85% 19.22% - Horiz. % 138.96% 143.57% 136.78% 130.73% 123.81% 119.22% 100.00%
Tax -1,845 -2,079 585 -1,647 -1,627 -1,160 -1,326 24.56% QoQ % 11.26% -455.38% 135.52% -1.23% -40.26% 12.52% - Horiz. % 139.14% 156.79% -44.12% 124.21% 122.70% 87.48% 100.00%
NP 11,177 11,375 13,403 10,604 9,975 10,012 8,045 24.43% QoQ % -1.74% -15.13% 26.40% 6.31% -0.37% 24.45% - Horiz. % 138.93% 141.39% 166.60% 131.81% 123.99% 124.45% 100.00%
NP to SH 11,177 11,375 13,403 10,604 9,975 10,012 8,045 24.43% QoQ % -1.74% -15.13% 26.40% 6.31% -0.37% 24.45% - Horiz. % 138.93% 141.39% 166.60% 131.81% 123.99% 124.45% 100.00%
Tax Rate 14.17 % 15.45 % -4.56 % 13.44 % 14.02 % 10.38 % 14.15 % 0.09% QoQ % -8.28% 438.82% -133.93% -4.14% 35.07% -26.64% - Horiz. % 100.14% 109.19% -32.23% 94.98% 99.08% 73.36% 100.00%
Total Cost 80,296 79,336 76,363 74,391 73,140 70,100 66,483 13.37% QoQ % 1.21% 3.89% 2.65% 1.71% 4.34% 5.44% - Horiz. % 120.78% 119.33% 114.86% 111.89% 110.01% 105.44% 100.00%
Net Worth 347,238 340,494 329,134 317,821 307,699 298,013 286,713 13.58% QoQ % 1.98% 3.45% 3.56% 3.29% 3.25% 3.94% - Horiz. % 121.11% 118.76% 114.80% 110.85% 107.32% 103.94% 100.00%
Dividend 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - 2,580 - - - 1,290 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 19.26 % - % - % - % 16.04 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 120.07% 0.00% 0.00% 0.00% 100.00%
Equity 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 347,238 340,494 329,134 317,821 307,699 298,013 286,713 13.58% QoQ % 1.98% 3.45% 3.56% 3.29% 3.25% 3.94% - Horiz. % 121.11% 118.76% 114.80% 110.85% 107.32% 103.94% 100.00%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 12.22 % 12.54 % 14.93 % 12.48 % 12.00 % 12.50 % 10.79 % 8.63% QoQ % -2.55% -16.01% 19.63% 4.00% -4.00% 15.85% - Horiz. % 113.25% 116.22% 138.37% 115.66% 111.21% 115.85% 100.00%
ROE 3.22 % 3.34 % 4.07 % 3.34 % 3.24 % 3.36 % 2.81 % 9.48% QoQ % -3.59% -17.94% 21.86% 3.09% -3.57% 19.57% - Horiz. % 114.59% 118.86% 144.84% 118.86% 115.30% 119.57% 100.00%
Per Share 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 212.66 210.88 208.69 197.60 193.23 186.24 173.26 14.59% QoQ % 0.84% 1.05% 5.61% 2.26% 3.75% 7.49% - Horiz. % 122.74% 121.71% 120.45% 114.05% 111.53% 107.49% 100.00%
EPS 26.00 26.40 31.20 24.70 23.20 23.30 18.70 24.50% QoQ % -1.52% -15.38% 26.32% 6.47% -0.43% 24.60% - Horiz. % 139.04% 141.18% 166.84% 132.09% 124.06% 124.60% 100.00%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 8.0726 7.9158 7.6517 7.3887 7.1534 6.9282 6.6655 13.58% QoQ % 1.98% 3.45% 3.56% 3.29% 3.25% 3.94% - Horiz. % 121.11% 118.76% 114.80% 110.85% 107.32% 103.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 212.66 210.88 208.69 197.60 193.23 186.24 173.26 14.59% QoQ % 0.84% 1.05% 5.61% 2.26% 3.75% 7.49% - Horiz. % 122.74% 121.71% 120.45% 114.05% 111.53% 107.49% 100.00%
EPS 26.00 26.40 31.20 24.70 23.20 23.30 18.70 24.50% QoQ % -1.52% -15.38% 26.32% 6.47% -0.43% 24.60% - Horiz. % 139.04% 141.18% 166.84% 132.09% 124.06% 124.60% 100.00%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 8.0726 7.9158 7.6517 7.3887 7.1534 6.9282 6.6655 13.58% QoQ % 1.98% 3.45% 3.56% 3.29% 3.25% 3.94% - Horiz. % 121.11% 118.76% 114.80% 110.85% 107.32% 103.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 19.9600 16.9200 15.7000 12.5200 10.2000 9.3800 6.6600 -
P/RPS 9.39 8.02 7.52 6.34 5.28 5.04 3.84 81.21% QoQ % 17.08% 6.65% 18.61% 20.08% 4.76% 31.25% - Horiz. % 244.53% 208.85% 195.83% 165.10% 137.50% 131.25% 100.00%
P/EPS 76.82 63.98 50.39 50.79 43.98 40.30 35.61 66.72% QoQ % 20.07% 26.97% -0.79% 15.48% 9.13% 13.17% - Horiz. % 215.73% 179.67% 141.51% 142.63% 123.50% 113.17% 100.00%
EY 1.30 1.56 1.98 1.97 2.27 2.48 2.81 -40.10% QoQ % -16.67% -21.21% 0.51% -13.22% -8.47% -11.74% - Horiz. % 46.26% 55.52% 70.46% 70.11% 80.78% 88.26% 100.00%
DY 0.00 0.00 0.38 0.00 0.00 0.00 0.45 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 84.44% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.47 2.14 2.05 1.69 1.43 1.35 1.00 82.42% QoQ % 15.42% 4.39% 21.30% 18.18% 5.93% 35.00% - Horiz. % 247.00% 214.00% 205.00% 169.00% 143.00% 135.00% 100.00%
Price Multiplier on Announcement Date 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 08/03/18 23/11/17 19/09/17 01/06/17 09/03/17 24/11/16 20/09/16 -
Price 19.5000 20.4000 15.0600 13.6400 10.0200 9.6200 8.0000 -
P/RPS 9.17 9.67 7.22 6.90 5.19 5.17 4.62 57.74% QoQ % -5.17% 33.93% 4.64% 32.95% 0.39% 11.90% - Horiz. % 198.48% 209.31% 156.28% 149.35% 112.34% 111.90% 100.00%
P/EPS 75.05 77.14 48.33 55.33 43.21 41.33 42.77 45.33% QoQ % -2.71% 59.61% -12.65% 28.05% 4.55% -3.37% - Horiz. % 175.47% 180.36% 113.00% 129.37% 101.03% 96.63% 100.00%
EY 1.33 1.30 2.07 1.81 2.31 2.42 2.34 -31.31% QoQ % 2.31% -37.20% 14.36% -21.65% -4.55% 3.42% - Horiz. % 56.84% 55.56% 88.46% 77.35% 98.72% 103.42% 100.00%
DY 0.00 0.00 0.40 0.00 0.00 0.00 0.38 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 105.26% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.42 2.58 1.97 1.85 1.40 1.39 1.20 59.42% QoQ % -6.20% 30.96% 6.49% 32.14% 0.72% 15.83% - Horiz. % 201.67% 215.00% 164.17% 154.17% 116.67% 115.83% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
KESMI Grp - Q3FY2017 - Announcement.pdf 
