[KESM] YoY Annual (Unaudited) Result on 2022-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 228,283 246,736 248,257 240,976 307,375 349,777 337,988 -6.33% YoY % -7.48% -0.61% 3.02% -21.60% -12.12% 3.49% - Horiz. % 67.54% 73.00% 73.45% 71.30% 90.94% 103.49% 100.00%
PBT -2,218 4,232 11,025 5,679 9,508 43,686 47,843 - YoY % -152.41% -61.61% 94.14% -40.27% -78.24% -8.69% - Horiz. % -4.64% 8.85% 23.04% 11.87% 19.87% 91.31% 100.00%
Tax -912 -2,566 -3,690 -5,583 -3,232 -4,348 -3,849 -21.33% YoY % 64.46% 30.46% 33.91% -72.74% 25.67% -12.96% - Horiz. % 23.69% 66.67% 95.87% 145.05% 83.97% 112.96% 100.00%
NP -3,130 1,666 7,335 96 6,276 39,338 43,994 - YoY % -287.88% -77.29% 7,540.62% -98.47% -84.05% -10.58% - Horiz. % -7.11% 3.79% 16.67% 0.22% 14.27% 89.42% 100.00%
NP to SH -3,130 1,666 7,335 96 6,276 39,338 43,994 - YoY % -287.88% -77.29% 7,540.62% -98.47% -84.05% -10.58% - Horiz. % -7.11% 3.79% 16.67% 0.22% 14.27% 89.42% 100.00%
Tax Rate - % 60.63 % 33.47 % 98.31 % 33.99 % 9.95 % 8.05 % - YoY % 0.00% 81.15% -65.95% 189.23% 241.61% 23.60% - Horiz. % 0.00% 753.17% 415.78% 1,221.24% 422.24% 123.60% 100.00%
Total Cost 231,413 245,070 240,922 240,880 301,099 310,439 293,994 -3.91% YoY % -5.57% 1.72% 0.02% -20.00% -3.01% 5.59% - Horiz. % 78.71% 83.36% 81.95% 81.93% 102.42% 105.59% 100.00%
Net Worth 354,744 362,358 363,403 356,271 359,145 356,508 329,134 1.26% YoY % -2.10% -0.29% 2.00% -0.80% 0.74% 8.32% - Horiz. % 107.78% 110.09% 110.41% 108.25% 109.12% 108.32% 100.00%
Dividend 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 2,580 3,226 3,871 3,226 3,871 7,957 5,376 -11.51% YoY % -20.00% -16.67% 20.00% -16.67% -51.35% 48.00% - Horiz. % 48.00% 60.00% 72.00% 60.00% 72.00% 148.00% 100.00%
Div Payout % - % 193.64 % 52.78 % 3,360.51 % 61.68 % 20.23 % 12.22 % - YoY % 0.00% 266.88% -98.43% 5,348.30% 204.89% 65.55% - Horiz. % 0.00% 1,584.62% 431.91% 27,500.08% 504.75% 165.55% 100.00%
Equity 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 354,744 362,358 363,403 356,271 359,145 356,508 329,134 1.26% YoY % -2.10% -0.29% 2.00% -0.80% 0.74% 8.32% - Horiz. % 107.78% 110.09% 110.41% 108.25% 109.12% 108.32% 100.00%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 - YoY % 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 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin -1.37 % 0.68 % 2.95 % 0.04 % 2.04 % 11.25 % 13.02 % - YoY % -301.47% -76.95% 7,275.00% -98.04% -81.87% -13.59% - Horiz. % -10.52% 5.22% 22.66% 0.31% 15.67% 86.41% 100.00%
ROE -0.88 % 0.46 % 2.02 % 0.03 % 1.75 % 11.03 % 13.37 % - YoY % -291.30% -77.23% 6,633.33% -98.29% -84.13% -17.50% - Horiz. % -6.58% 3.44% 15.11% 0.22% 13.09% 82.50% 100.00%
Per Share 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 530.71 573.61 577.15 560.22 714.58 813.16 785.75 -6.33% YoY % -7.48% -0.61% 3.02% -21.60% -12.12% 3.49% - Horiz. % 67.54% 73.00% 73.45% 71.30% 90.94% 103.49% 100.00%
EPS -7.28 3.87 17.05 0.22 14.59 91.50 102.30 - YoY % -288.11% -77.30% 7,650.00% -98.49% -84.05% -10.56% - Horiz. % -7.12% 3.78% 16.67% 0.22% 14.26% 89.44% 100.00%
DPS 6.00 7.50 9.00 7.50 9.00 18.50 12.50 -11.51% YoY % -20.00% -16.67% 20.00% -16.67% -51.35% 48.00% - Horiz. % 48.00% 60.00% 72.00% 60.00% 72.00% 148.00% 100.00%
NAPS 8.2471 8.4241 8.4484 8.2826 8.3494 8.2881 7.6517 1.26% YoY % -2.10% -0.29% 2.00% -0.80% 0.74% 8.32% - Horiz. % 107.78% 110.09% 110.41% 108.25% 109.12% 108.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 530.71 573.61 577.15 560.22 714.58 813.16 785.75 -6.33% YoY % -7.48% -0.61% 3.02% -21.60% -12.12% 3.49% - Horiz. % 67.54% 73.00% 73.45% 71.30% 90.94% 103.49% 100.00%
EPS -7.28 3.87 17.05 0.22 14.59 91.50 102.30 - YoY % -288.11% -77.30% 7,650.00% -98.49% -84.05% -10.56% - Horiz. % -7.12% 3.78% 16.67% 0.22% 14.26% 89.44% 100.00%
DPS 6.00 7.50 9.00 7.50 9.00 18.50 12.50 -11.51% YoY % -20.00% -16.67% 20.00% -16.67% -51.35% 48.00% - Horiz. % 48.00% 60.00% 72.00% 60.00% 72.00% 148.00% 100.00%
NAPS 8.2471 8.4241 8.4484 8.2826 8.3494 8.2881 7.6517 1.26% YoY % -2.10% -0.29% 2.00% -0.80% 0.74% 8.32% - Horiz. % 107.78% 110.09% 110.41% 108.25% 109.12% 108.32% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 7.4000 7.3100 13.2000 8.0600 7.6800 17.0000 15.7000 -
P/RPS 1.39 1.27 2.29 1.44 1.07 2.09 2.00 -5.88% YoY % 9.45% -44.54% 59.03% 34.58% -48.80% 4.50% - Horiz. % 69.50% 63.50% 114.50% 72.00% 53.50% 104.50% 100.00%
P/EPS -101.70 188.74 77.41 3,611.43 52.64 18.59 15.35 - YoY % -153.88% 143.82% -97.86% 6,760.62% 183.16% 21.11% - Horiz. % -662.54% 1,229.58% 504.30% 23,527.23% 342.93% 121.11% 100.00%
EY -0.98 0.53 1.29 0.03 1.90 5.38 6.51 - YoY % -284.91% -58.91% 4,200.00% -98.42% -64.68% -17.36% - Horiz. % -15.05% 8.14% 19.82% 0.46% 29.19% 82.64% 100.00%
DY 0.81 1.03 0.68 0.93 1.17 1.09 0.80 0.21% YoY % -21.36% 51.47% -26.88% -20.51% 7.34% 36.25% - Horiz. % 101.25% 128.75% 85.00% 116.25% 146.25% 136.25% 100.00%
P/NAPS 0.90 0.87 1.56 0.97 0.92 2.05 2.05 -12.81% YoY % 3.45% -44.23% 60.82% 5.43% -55.12% 0.00% - Horiz. % 43.90% 42.44% 76.10% 47.32% 44.88% 100.00% 100.00%
Price Multiplier on Announcement Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 21/09/23 21/09/22 21/09/21 22/09/20 19/09/19 21/09/18 19/09/17 -
Price 7.0500 7.0000 12.2000 8.4100 7.2500 17.1000 15.0600 -
P/RPS 1.33 1.22 2.11 1.50 1.01 2.10 1.92 -5.93% YoY % 9.02% -42.18% 40.67% 48.51% -51.90% 9.37% - Horiz. % 69.27% 63.54% 109.90% 78.12% 52.60% 109.38% 100.00%
P/EPS -96.89 180.73 71.54 3,768.25 49.69 18.70 14.72 - YoY % -153.61% 152.63% -98.10% 7,483.52% 165.72% 27.04% - Horiz. % -658.22% 1,227.79% 486.01% 25,599.52% 337.57% 127.04% 100.00%
EY -1.03 0.55 1.40 0.03 2.01 5.35 6.79 - YoY % -287.27% -60.71% 4,566.67% -98.51% -62.43% -21.21% - Horiz. % -15.17% 8.10% 20.62% 0.44% 29.60% 78.79% 100.00%
DY 0.85 1.07 0.74 0.89 1.24 1.08 0.83 0.40% YoY % -20.56% 44.59% -16.85% -28.23% 14.81% 30.12% - Horiz. % 102.41% 128.92% 89.16% 107.23% 149.40% 130.12% 100.00%
P/NAPS 0.85 0.83 1.44 1.02 0.87 2.06 1.97 -13.07% YoY % 2.41% -42.36% 41.18% 17.24% -57.77% 4.57% - Horiz. % 43.15% 42.13% 73.10% 51.78% 44.16% 104.57% 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 - Q4FY2022.pdf 
