[KESM] QoQ Quarter Result on 2018-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 73,803 81,105 81,558 85,265 82,328 91,473 90,711 -12.88% QoQ % -9.00% -0.56% -4.35% 3.57% -10.00% 0.84% - Horiz. % 81.36% 89.41% 89.91% 94.00% 90.76% 100.84% 100.00%
PBT 1,594 1,644 3,796 9,975 7,235 13,022 13,454 -75.97% QoQ % -3.04% -56.69% -61.94% 37.87% -44.44% -3.21% - Horiz. % 11.85% 12.22% 28.21% 74.14% 53.78% 96.79% 100.00%
Tax -724 -1,170 -1,155 1,341 -1,765 -1,845 -2,079 -50.60% QoQ % 38.12% -1.30% -186.13% 175.98% 4.34% 11.26% - Horiz. % 34.82% 56.28% 55.56% -64.50% 84.90% 88.74% 100.00%
NP 870 474 2,641 11,316 5,470 11,177 11,375 -82.07% QoQ % 83.54% -82.05% -76.66% 106.87% -51.06% -1.74% - Horiz. % 7.65% 4.17% 23.22% 99.48% 48.09% 98.26% 100.00%
NP to SH 870 474 2,641 11,316 5,470 11,177 11,375 -82.07% QoQ % 83.54% -82.05% -76.66% 106.87% -51.06% -1.74% - Horiz. % 7.65% 4.17% 23.22% 99.48% 48.09% 98.26% 100.00%
Tax Rate 45.42 % 71.17 % 30.43 % -13.44 % 24.40 % 14.17 % 15.45 % 105.62% QoQ % -36.18% 133.88% 326.41% -155.08% 72.19% -8.28% - Horiz. % 293.98% 460.65% 196.96% -86.99% 157.93% 91.72% 100.00%
Total Cost 72,933 80,631 78,917 73,949 76,858 80,296 79,336 -5.47% QoQ % -9.55% 2.17% 6.72% -3.78% -4.28% 1.21% - Horiz. % 91.93% 101.63% 99.47% 93.21% 96.88% 101.21% 100.00%
Net Worth 358,908 358,758 359,958 356,508 352,718 347,238 340,494 3.58% QoQ % 0.04% -0.33% 0.97% 1.07% 1.58% 1.98% - Horiz. % 105.41% 105.36% 105.72% 104.70% 103.59% 101.98% 100.00%
Dividend 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - - - 2,580 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 22.81 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 358,908 358,758 359,958 356,508 352,718 347,238 340,494 3.58% QoQ % 0.04% -0.33% 0.97% 1.07% 1.58% 1.98% - Horiz. % 105.41% 105.36% 105.72% 104.70% 103.59% 101.98% 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 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 1.18 % 0.58 % 3.24 % 13.27 % 6.64 % 12.22 % 12.54 % -79.40% QoQ % 103.45% -82.10% -75.58% 99.85% -45.66% -2.55% - Horiz. % 9.41% 4.63% 25.84% 105.82% 52.95% 97.45% 100.00%
ROE 0.24 % 0.13 % 0.73 % 3.17 % 1.55 % 3.22 % 3.34 % -82.80% QoQ % 84.62% -82.19% -76.97% 104.52% -51.86% -3.59% - Horiz. % 7.19% 3.89% 21.86% 94.91% 46.41% 96.41% 100.00%
Per Share 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 171.58 188.55 189.61 198.22 191.40 212.66 210.88 -12.88% QoQ % -9.00% -0.56% -4.34% 3.56% -10.00% 0.84% - Horiz. % 81.36% 89.41% 89.91% 94.00% 90.76% 100.84% 100.00%
EPS 2.00 1.10 6.10 26.30 12.70 26.00 26.40 -82.18% QoQ % 81.82% -81.97% -76.81% 107.09% -51.15% -1.52% - Horiz. % 7.58% 4.17% 23.11% 99.62% 48.11% 98.48% 100.00%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 8.3439 8.3404 8.3683 8.2881 8.2000 8.0726 7.9158 3.58% QoQ % 0.04% -0.33% 0.97% 1.07% 1.58% 1.98% - Horiz. % 105.41% 105.36% 105.72% 104.70% 103.59% 101.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 171.58 188.55 189.61 198.22 191.40 212.66 210.88 -12.88% QoQ % -9.00% -0.56% -4.34% 3.56% -10.00% 0.84% - Horiz. % 81.36% 89.41% 89.91% 94.00% 90.76% 100.84% 100.00%
EPS 2.00 1.10 6.10 26.30 12.70 26.00 26.40 -82.18% QoQ % 81.82% -81.97% -76.81% 107.09% -51.15% -1.52% - Horiz. % 7.58% 4.17% 23.11% 99.62% 48.11% 98.48% 100.00%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 8.3439 8.3404 8.3683 8.2881 8.2000 8.0726 7.9158 3.58% QoQ % 0.04% -0.33% 0.97% 1.07% 1.58% 1.98% - Horiz. % 105.41% 105.36% 105.72% 104.70% 103.59% 101.98% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 7.8500 8.7900 10.2000 17.0000 15.9200 19.9600 16.9200 -
P/RPS 4.58 4.66 5.38 8.58 8.32 9.39 8.02 -31.24% QoQ % -1.72% -13.38% -37.30% 3.13% -11.40% 17.08% - Horiz. % 57.11% 58.10% 67.08% 106.98% 103.74% 117.08% 100.00%
P/EPS 388.12 797.67 166.13 64.62 125.19 76.82 63.98 233.72% QoQ % -51.34% 380.15% 157.09% -48.38% 62.97% 20.07% - Horiz. % 606.63% 1,246.75% 259.66% 101.00% 195.67% 120.07% 100.00%
EY 0.26 0.13 0.60 1.55 0.80 1.30 1.56 -69.81% QoQ % 100.00% -78.33% -61.29% 93.75% -38.46% -16.67% - Horiz. % 16.67% 8.33% 38.46% 99.36% 51.28% 83.33% 100.00%
DY 0.00 0.00 0.00 0.35 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.94 1.05 1.22 2.05 1.94 2.47 2.14 -42.30% QoQ % -10.48% -13.93% -40.49% 5.67% -21.46% 15.42% - Horiz. % 43.93% 49.07% 57.01% 95.79% 90.65% 115.42% 100.00%
Price Multiplier on Announcement Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 04/06/19 12/03/19 22/11/18 21/09/18 31/05/18 08/03/18 23/11/17 -
Price 7.0000 9.4300 10.5600 17.1000 16.8000 19.5000 20.4000 -
P/RPS 4.08 5.00 5.57 8.63 8.78 9.17 9.67 -43.83% QoQ % -18.40% -10.23% -35.46% -1.71% -4.25% -5.17% - Horiz. % 42.19% 51.71% 57.60% 89.25% 90.80% 94.83% 100.00%
P/EPS 346.09 855.75 171.99 65.00 132.11 75.05 77.14 172.77% QoQ % -59.56% 397.56% 164.60% -50.80% 76.03% -2.71% - Horiz. % 448.65% 1,109.35% 222.96% 84.26% 171.26% 97.29% 100.00%
EY 0.29 0.12 0.58 1.54 0.76 1.33 1.30 -63.32% QoQ % 141.67% -79.31% -62.34% 102.63% -42.86% 2.31% - Horiz. % 22.31% 9.23% 44.62% 118.46% 58.46% 102.31% 100.00%
DY 0.00 0.00 0.00 0.35 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.84 1.13 1.26 2.06 2.05 2.42 2.58 -52.77% QoQ % -25.66% -10.32% -38.83% 0.49% -15.29% -6.20% - Horiz. % 32.56% 43.80% 48.84% 79.84% 79.46% 93.80% 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 - Q4FY2018.pdf 
