[KESM] QoQ Quarter Result on 2017-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 85,265 82,328 91,473 90,711 89,766 84,995 83,115 1.72% QoQ % 3.57% -10.00% 0.84% 1.05% 5.61% 2.26% - Horiz. % 102.59% 99.05% 110.06% 109.14% 108.00% 102.26% 100.00%
PBT 9,975 7,235 13,022 13,454 12,818 12,251 11,602 -9.61% QoQ % 37.87% -44.44% -3.21% 4.96% 4.63% 5.59% - Horiz. % 85.98% 62.36% 112.24% 115.96% 110.48% 105.59% 100.00%
Tax 1,341 -1,765 -1,845 -2,079 585 -1,647 -1,627 - QoQ % 175.98% 4.34% 11.26% -455.38% 135.52% -1.23% - Horiz. % -82.42% 108.48% 113.40% 127.78% -35.96% 101.23% 100.00%
NP 11,316 5,470 11,177 11,375 13,403 10,604 9,975 8.80% QoQ % 106.87% -51.06% -1.74% -15.13% 26.40% 6.31% - Horiz. % 113.44% 54.84% 112.05% 114.04% 134.37% 106.31% 100.00%
NP to SH 11,316 5,470 11,177 11,375 13,403 10,604 9,975 8.80% QoQ % 106.87% -51.06% -1.74% -15.13% 26.40% 6.31% - Horiz. % 113.44% 54.84% 112.05% 114.04% 134.37% 106.31% 100.00%
Tax Rate -13.44 % 24.40 % 14.17 % 15.45 % -4.56 % 13.44 % 14.02 % - QoQ % -155.08% 72.19% -8.28% 438.82% -133.93% -4.14% - Horiz. % -95.86% 174.04% 101.07% 110.20% -32.52% 95.86% 100.00%
Total Cost 73,949 76,858 80,296 79,336 76,363 74,391 73,140 0.74% QoQ % -3.78% -4.28% 1.21% 3.89% 2.65% 1.71% - Horiz. % 101.11% 105.08% 109.78% 108.47% 104.41% 101.71% 100.00%
Net Worth 356,508 352,718 347,238 340,494 329,134 317,821 307,699 10.34% QoQ % 1.07% 1.58% 1.98% 3.45% 3.56% 3.29% - Horiz. % 115.86% 114.63% 112.85% 110.66% 106.97% 103.29% 100.00%
Dividend 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 2,580 - - - 2,580 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 22.81 % - % - % - % 19.26 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 118.43% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 356,508 352,718 347,238 340,494 329,134 317,821 307,699 10.34% QoQ % 1.07% 1.58% 1.98% 3.45% 3.56% 3.29% - Horiz. % 115.86% 114.63% 112.85% 110.66% 106.97% 103.29% 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 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 13.27 % 6.64 % 12.22 % 12.54 % 14.93 % 12.48 % 12.00 % 6.96% QoQ % 99.85% -45.66% -2.55% -16.01% 19.63% 4.00% - Horiz. % 110.58% 55.33% 101.83% 104.50% 124.42% 104.00% 100.00%
ROE 3.17 % 1.55 % 3.22 % 3.34 % 4.07 % 3.34 % 3.24 % -1.45% QoQ % 104.52% -51.86% -3.59% -17.94% 21.86% 3.09% - Horiz. % 97.84% 47.84% 99.38% 103.09% 125.62% 103.09% 100.00%
Per Share 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 198.22 191.40 212.66 210.88 208.69 197.60 193.23 1.72% QoQ % 3.56% -10.00% 0.84% 1.05% 5.61% 2.26% - Horiz. % 102.58% 99.05% 110.06% 109.13% 108.00% 102.26% 100.00%
EPS 26.30 12.70 26.00 26.40 31.20 24.70 23.20 8.75% QoQ % 107.09% -51.15% -1.52% -15.38% 26.32% 6.47% - Horiz. % 113.36% 54.74% 112.07% 113.79% 134.48% 106.47% 100.00%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 8.2881 8.2000 8.0726 7.9158 7.6517 7.3887 7.1534 10.34% QoQ % 1.07% 1.58% 1.98% 3.45% 3.56% 3.29% - Horiz. % 115.86% 114.63% 112.85% 110.66% 106.97% 103.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 198.22 191.40 212.66 210.88 208.69 197.60 193.23 1.72% QoQ % 3.56% -10.00% 0.84% 1.05% 5.61% 2.26% - Horiz. % 102.58% 99.05% 110.06% 109.13% 108.00% 102.26% 100.00%
EPS 26.30 12.70 26.00 26.40 31.20 24.70 23.20 8.75% QoQ % 107.09% -51.15% -1.52% -15.38% 26.32% 6.47% - Horiz. % 113.36% 54.74% 112.07% 113.79% 134.48% 106.47% 100.00%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 8.2881 8.2000 8.0726 7.9158 7.6517 7.3887 7.1534 10.34% QoQ % 1.07% 1.58% 1.98% 3.45% 3.56% 3.29% - Horiz. % 115.86% 114.63% 112.85% 110.66% 106.97% 103.29% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 17.0000 15.9200 19.9600 16.9200 15.7000 12.5200 10.2000 -
P/RPS 8.58 8.32 9.39 8.02 7.52 6.34 5.28 38.34% QoQ % 3.13% -11.40% 17.08% 6.65% 18.61% 20.08% - Horiz. % 162.50% 157.58% 177.84% 151.89% 142.42% 120.08% 100.00%
P/EPS 64.62 125.19 76.82 63.98 50.39 50.79 43.98 29.33% QoQ % -48.38% 62.97% 20.07% 26.97% -0.79% 15.48% - Horiz. % 146.93% 284.65% 174.67% 145.48% 114.57% 115.48% 100.00%
EY 1.55 0.80 1.30 1.56 1.98 1.97 2.27 -22.51% QoQ % 93.75% -38.46% -16.67% -21.21% 0.51% -13.22% - Horiz. % 68.28% 35.24% 57.27% 68.72% 87.22% 86.78% 100.00%
DY 0.35 0.00 0.00 0.00 0.38 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 92.11% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.05 1.94 2.47 2.14 2.05 1.69 1.43 27.22% QoQ % 5.67% -21.46% 15.42% 4.39% 21.30% 18.18% - Horiz. % 143.36% 135.66% 172.73% 149.65% 143.36% 118.18% 100.00%
Price Multiplier on Announcement Date 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 21/09/18 31/05/18 08/03/18 23/11/17 19/09/17 01/06/17 09/03/17 -
Price 17.1000 16.8000 19.5000 20.4000 15.0600 13.6400 10.0200 -
P/RPS 8.63 8.78 9.17 9.67 7.22 6.90 5.19 40.49% QoQ % -1.71% -4.25% -5.17% 33.93% 4.64% 32.95% - Horiz. % 166.28% 169.17% 176.69% 186.32% 139.11% 132.95% 100.00%
P/EPS 65.00 132.11 75.05 77.14 48.33 55.33 43.21 31.38% QoQ % -50.80% 76.03% -2.71% 59.61% -12.65% 28.05% - Horiz. % 150.43% 305.74% 173.69% 178.52% 111.85% 128.05% 100.00%
EY 1.54 0.76 1.33 1.30 2.07 1.81 2.31 -23.74% QoQ % 102.63% -42.86% 2.31% -37.20% 14.36% -21.65% - Horiz. % 66.67% 32.90% 57.58% 56.28% 89.61% 78.35% 100.00%
DY 0.35 0.00 0.00 0.00 0.40 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 87.50% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.06 2.05 2.42 2.58 1.97 1.85 1.40 29.46% QoQ % 0.49% -15.29% -6.20% 30.96% 6.49% 32.14% - Horiz. % 147.14% 146.43% 172.86% 184.29% 140.71% 132.14% 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 - Q1FY2018.pdf 
