[KESM] QoQ Quarter Result on 2021-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 58,190 64,300 68,583 58,049 61,140 67,957 61,111 -3.22% QoQ % -9.50% -6.24% 18.15% -5.06% -10.03% 11.20% - Horiz. % 95.22% 105.22% 112.23% 94.99% 100.05% 111.20% 100.00%
PBT -1,949 125 8,650 6 1,910 7,655 1,454 - QoQ % -1,659.20% -98.55% 144,066.66% -99.69% -75.05% 426.48% - Horiz. % -134.04% 8.60% 594.91% 0.41% 131.36% 526.48% 100.00%
Tax -390 -1,134 -1,133 -660 -1,016 -1,324 -690 -31.71% QoQ % 65.61% -0.09% -71.67% 35.04% 23.26% -91.88% - Horiz. % 56.52% 164.35% 164.20% 95.65% 147.25% 191.88% 100.00%
NP -2,339 -1,009 7,517 -654 894 6,331 764 - QoQ % -131.81% -113.42% 1,249.39% -173.15% -85.88% 728.66% - Horiz. % -306.15% -132.07% 983.90% -85.60% 117.02% 828.66% 100.00%
NP to SH -2,339 -1,009 7,517 -654 894 6,331 764 - QoQ % -131.81% -113.42% 1,249.39% -173.15% -85.88% 728.66% - Horiz. % -306.15% -132.07% 983.90% -85.60% 117.02% 828.66% 100.00%
Tax Rate - % 907.20 % 13.10 % 11,000.00 % 53.19 % 17.30 % 47.46 % - QoQ % 0.00% 6,825.19% -99.88% 20,580.58% 207.46% -63.55% - Horiz. % 0.00% 1,911.50% 27.60% 23,177.41% 112.07% 36.45% 100.00%
Total Cost 60,529 65,309 61,066 58,703 60,246 61,626 60,347 0.20% QoQ % -7.32% 6.95% 4.03% -2.56% -2.24% 2.12% - Horiz. % 100.30% 108.22% 101.19% 97.28% 99.83% 102.12% 100.00%
Net Worth 365,193 367,386 370,471 363,403 363,790 362,199 357,334 1.46% QoQ % -0.60% -0.83% 1.94% -0.11% 0.44% 1.36% - Horiz. % 102.20% 102.81% 103.68% 101.70% 101.81% 101.36% 100.00%
Dividend 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 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 % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 365,193 367,386 370,471 363,403 363,790 362,199 357,334 1.46% QoQ % -0.60% -0.83% 1.94% -0.11% 0.44% 1.36% - Horiz. % 102.20% 102.81% 103.68% 101.70% 101.81% 101.36% 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 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin -4.02 % -1.57 % 10.96 % -1.13 % 1.46 % 9.32 % 1.25 % - QoQ % -156.05% -114.32% 1,069.91% -177.40% -84.33% 645.60% - Horiz. % -321.60% -125.60% 876.80% -90.40% 116.80% 745.60% 100.00%
ROE -0.64 % -0.27 % 2.03 % -0.18 % 0.25 % 1.75 % 0.21 % - QoQ % -137.04% -113.30% 1,227.78% -172.00% -85.71% 733.33% - Horiz. % -304.76% -128.57% 966.67% -85.71% 119.05% 833.33% 100.00%
Per Share 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 135.28 149.48 159.44 134.95 142.14 157.99 142.07 -3.22% QoQ % -9.50% -6.25% 18.15% -5.06% -10.03% 11.21% - Horiz. % 95.22% 105.22% 112.23% 94.99% 100.05% 111.21% 100.00%
EPS -5.40 -2.35 17.50 -1.52 2.08 14.72 1.78 - QoQ % -129.79% -113.43% 1,251.32% -173.08% -85.87% 726.97% - Horiz. % -303.37% -132.02% 983.15% -85.39% 116.85% 826.97% 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 8.4900 8.5410 8.6127 8.4484 8.4574 8.4204 8.3073 1.46% QoQ % -0.60% -0.83% 1.94% -0.11% 0.44% 1.36% - Horiz. % 102.20% 102.81% 103.68% 101.70% 101.81% 101.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 135.28 149.48 159.44 134.95 142.14 157.99 142.07 -3.22% QoQ % -9.50% -6.25% 18.15% -5.06% -10.03% 11.21% - Horiz. % 95.22% 105.22% 112.23% 94.99% 100.05% 111.21% 100.00%
EPS -5.40 -2.35 17.50 -1.52 2.08 14.72 1.78 - QoQ % -129.79% -113.43% 1,251.32% -173.08% -85.87% 726.97% - Horiz. % -303.37% -132.02% 983.15% -85.39% 116.85% 826.97% 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 8.4900 8.5410 8.6127 8.4484 8.4574 8.4204 8.3073 1.46% QoQ % -0.60% -0.83% 1.94% -0.11% 0.44% 1.36% - Horiz. % 102.20% 102.81% 103.68% 101.70% 101.81% 101.36% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 7.9900 11.0000 12.2000 13.2000 12.1000 16.4200 8.9600 -
P/RPS 5.91 7.36 7.65 9.78 8.51 10.39 6.31 -4.28% QoQ % -19.70% -3.79% -21.78% 14.92% -18.09% 64.66% - Horiz. % 93.66% 116.64% 121.24% 154.99% 134.87% 164.66% 100.00%
P/EPS -146.94 -468.94 69.81 -868.18 582.19 111.56 504.46 - QoQ % 68.67% -771.74% 108.04% -249.12% 421.86% -77.89% - Horiz. % -29.13% -92.96% 13.84% -172.10% 115.41% 22.11% 100.00%
EY -0.68 -0.21 1.43 -0.12 0.17 0.90 0.20 - QoQ % -223.81% -114.69% 1,291.67% -170.59% -81.11% 350.00% - Horiz. % -340.00% -105.00% 715.00% -60.00% 85.00% 450.00% 100.00%
DY 0.00 0.00 0.00 0.45 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 1.29 1.42 1.56 1.43 1.95 1.08 -8.86% QoQ % -27.13% -9.15% -8.97% 9.09% -26.67% 80.56% - Horiz. % 87.04% 119.44% 131.48% 144.44% 132.41% 180.56% 100.00%
Price Multiplier on Announcement Date 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 26/05/22 08/03/22 18/11/21 21/09/21 - 09/03/21 18/11/20 -
Price 7.8800 9.1000 12.0200 12.2000 11.9800 13.3400 10.5200 -
P/RPS 5.82 6.09 7.54 9.04 8.43 8.44 7.40 -14.83% QoQ % -4.43% -19.23% -16.59% 7.24% -0.12% 14.05% - Horiz. % 78.65% 82.30% 101.89% 122.16% 113.92% 114.05% 100.00%
P/EPS -144.91 -387.94 68.78 -802.41 576.41 90.64 592.29 - QoQ % 62.65% -664.03% 108.57% -239.21% 535.93% -84.70% - Horiz. % -24.47% -65.50% 11.61% -135.48% 97.32% 15.30% 100.00%
EY -0.69 -0.26 1.45 -0.12 0.17 1.10 0.17 - QoQ % -165.38% -117.93% 1,308.33% -170.59% -84.55% 547.06% - Horiz. % -405.88% -152.94% 852.94% -70.59% 100.00% 647.06% 100.00%
DY 0.00 0.00 0.00 0.49 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 0.93 1.07 1.40 1.44 1.42 1.58 1.27 -18.80% QoQ % -13.08% -23.57% -2.78% 1.41% -10.13% 24.41% - Horiz. % 73.23% 84.25% 110.24% 113.39% 111.81% 124.41% 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 - Q4FY2021.pdf 
