[KESM] QoQ Quarter Result on 2020-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 61,111 46,258 54,241 68,088 72,389 70,909 73,803 -11.77% QoQ % 32.11% -14.72% -20.34% -5.94% 2.09% -3.92% - Horiz. % 82.80% 62.68% 73.49% 92.26% 98.08% 96.08% 100.00%
PBT 1,454 -1,605 -2,098 3,238 6,144 2,474 1,594 -5.92% QoQ % 190.59% 23.50% -164.79% -47.30% 148.34% 55.21% - Horiz. % 91.22% -100.69% -131.62% 203.14% 385.45% 155.21% 100.00%
Tax -690 -1,675 -920 -1,372 -1,616 -183 -724 -3.14% QoQ % 58.81% -82.07% 32.94% 15.10% -783.06% 74.72% - Horiz. % 95.30% 231.35% 127.07% 189.50% 223.20% 25.28% 100.00%
NP 764 -3,280 -3,018 1,866 4,528 2,291 870 -8.26% QoQ % 123.29% -8.68% -261.74% -58.79% 97.64% 163.33% - Horiz. % 87.82% -377.01% -346.90% 214.48% 520.46% 263.33% 100.00%
NP to SH 764 -3,280 -3,018 1,866 4,528 2,291 870 -8.26% QoQ % 123.29% -8.68% -261.74% -58.79% 97.64% 163.33% - Horiz. % 87.82% -377.01% -346.90% 214.48% 520.46% 263.33% 100.00%
Tax Rate 47.46 % - % - % 42.37 % 26.30 % 7.40 % 45.42 % 2.96% QoQ % 0.00% 0.00% 0.00% 61.10% 255.41% -83.71% - Horiz. % 104.49% 0.00% 0.00% 93.28% 57.90% 16.29% 100.00%
Total Cost 60,347 49,538 57,259 66,222 67,861 68,618 72,933 -11.81% QoQ % 21.82% -13.48% -13.53% -2.42% -1.10% -5.92% - Horiz. % 82.74% 67.92% 78.51% 90.80% 93.05% 94.08% 100.00%
Net Worth 357,334 356,271 360,891 361,420 363,261 359,145 358,908 -0.29% QoQ % 0.30% -1.28% -0.15% -0.51% 1.15% 0.07% - Horiz. % 99.56% 99.27% 100.55% 100.70% 101.21% 100.07% 100.00%
Dividend 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - 2,580 - - - 2,580 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 112.65 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 357,334 356,271 360,891 361,420 363,261 359,145 358,908 -0.29% QoQ % 0.30% -1.28% -0.15% -0.51% 1.15% 0.07% - Horiz. % 99.56% 99.27% 100.55% 100.70% 101.21% 100.07% 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 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 1.25 % -7.09 % -5.56 % 2.74 % 6.26 % 3.23 % 1.18 % 3.90% QoQ % 117.63% -27.52% -302.92% -56.23% 93.81% 173.73% - Horiz. % 105.93% -600.85% -471.19% 232.20% 530.51% 273.73% 100.00%
ROE 0.21 % -0.92 % -0.84 % 0.52 % 1.25 % 0.64 % 0.24 % -8.48% QoQ % 122.83% -9.52% -261.54% -58.40% 95.31% 166.67% - Horiz. % 87.50% -383.33% -350.00% 216.67% 520.83% 266.67% 100.00%
Per Share 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 142.07 107.54 126.10 158.29 168.29 164.85 171.58 -11.77% QoQ % 32.11% -14.72% -20.34% -5.94% 2.09% -3.92% - Horiz. % 82.80% 62.68% 73.49% 92.25% 98.08% 96.08% 100.00%
EPS 1.78 -7.63 -7.02 4.34 10.53 5.33 2.00 -7.44% QoQ % 123.33% -8.69% -261.75% -58.78% 97.56% 166.50% - Horiz. % 89.00% -381.50% -351.00% 217.00% 526.50% 266.50% 100.00%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 8.3073 8.2826 8.3900 8.4023 8.4451 8.3494 8.3439 -0.29% QoQ % 0.30% -1.28% -0.15% -0.51% 1.15% 0.07% - Horiz. % 99.56% 99.27% 100.55% 100.70% 101.21% 100.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 142.07 107.54 126.10 158.29 168.29 164.85 171.58 -11.77% QoQ % 32.11% -14.72% -20.34% -5.94% 2.09% -3.92% - Horiz. % 82.80% 62.68% 73.49% 92.25% 98.08% 96.08% 100.00%
EPS 1.78 -7.63 -7.02 4.34 10.53 5.33 2.00 -7.44% QoQ % 123.33% -8.69% -261.75% -58.78% 97.56% 166.50% - Horiz. % 89.00% -381.50% -351.00% 217.00% 526.50% 266.50% 100.00%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 8.3073 8.2826 8.3900 8.4023 8.4451 8.3494 8.3439 -0.29% QoQ % 0.30% -1.28% -0.15% -0.51% 1.15% 0.07% - Horiz. % 99.56% 99.27% 100.55% 100.70% 101.21% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 8.9600 8.0600 8.0900 10.1200 8.0000 7.6800 7.8500 -
P/RPS 6.31 7.49 6.42 6.39 4.75 4.66 4.58 23.70% QoQ % -15.75% 16.67% 0.47% 34.53% 1.93% 1.75% - Horiz. % 137.77% 163.54% 140.17% 139.52% 103.71% 101.75% 100.00%
P/EPS 504.46 -105.70 -115.30 233.28 76.00 144.20 388.12 19.00% QoQ % 577.26% 8.33% -149.43% 206.95% -47.30% -62.85% - Horiz. % 129.98% -27.23% -29.71% 60.11% 19.58% 37.15% 100.00%
EY 0.20 -0.95 -0.87 0.43 1.32 0.69 0.26 -15.98% QoQ % 121.05% -9.20% -302.33% -67.42% 91.30% 165.38% - Horiz. % 76.92% -365.38% -334.62% 165.38% 507.69% 265.38% 100.00%
DY 0.00 0.74 0.00 0.00 0.00 0.78 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 94.87% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.08 0.97 0.96 1.20 0.95 0.92 0.94 9.65% QoQ % 11.34% 1.04% -20.00% 26.32% 3.26% -2.13% - Horiz. % 114.89% 103.19% 102.13% 127.66% 101.06% 97.87% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 18/11/20 22/09/20 02/06/20 10/03/20 20/11/19 19/09/19 04/06/19 -
Price 10.5200 8.4100 7.6500 8.0600 8.3900 7.2500 7.0000 -
P/RPS 7.40 7.82 6.07 5.09 4.99 4.40 4.08 48.46% QoQ % -5.37% 28.83% 19.25% 2.00% 13.41% 7.84% - Horiz. % 181.37% 191.67% 148.77% 124.75% 122.30% 107.84% 100.00%
P/EPS 592.29 -110.29 -109.03 185.80 79.70 136.12 346.09 42.84% QoQ % 637.03% -1.16% -158.68% 133.12% -41.45% -60.67% - Horiz. % 171.14% -31.87% -31.50% 53.69% 23.03% 39.33% 100.00%
EY 0.17 -0.91 -0.92 0.54 1.25 0.73 0.29 -29.84% QoQ % 118.68% 1.09% -270.37% -56.80% 71.23% 151.72% - Horiz. % 58.62% -313.79% -317.24% 186.21% 431.03% 251.72% 100.00%
DY 0.00 0.71 0.00 0.00 0.00 0.83 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 85.54% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.27 1.02 0.91 0.96 0.99 0.87 0.84 31.56% QoQ % 24.51% 12.09% -5.21% -3.03% 13.79% 3.57% - Horiz. % 151.19% 121.43% 108.33% 114.29% 117.86% 103.57% 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 - Q2FY2020 - Announcement.pdf 
