[KESM] YoY Quarter Result on 2019-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 64,300 67,957 68,088 81,105 91,473 83,115 70,259 -1.46% YoY % -5.38% -0.19% -16.05% -11.33% 10.06% 18.30% - Horiz. % 91.52% 96.72% 96.91% 115.44% 130.19% 118.30% 100.00%
PBT 125 7,655 3,238 1,644 13,022 11,602 7,809 -49.77% YoY % -98.37% 136.41% 96.96% -87.38% 12.24% 48.57% - Horiz. % 1.60% 98.03% 41.46% 21.05% 166.76% 148.57% 100.00%
Tax -1,134 -1,324 -1,372 -1,170 -1,845 -1,627 -810 5.76% YoY % 14.35% 3.50% -17.26% 36.59% -13.40% -100.86% - Horiz. % 140.00% 163.46% 169.38% 144.44% 227.78% 200.86% 100.00%
NP -1,009 6,331 1,866 474 11,177 9,975 6,999 - YoY % -115.94% 239.28% 293.67% -95.76% 12.05% 42.52% - Horiz. % -14.42% 90.46% 26.66% 6.77% 159.69% 142.52% 100.00%
NP to SH -1,009 6,331 1,866 474 11,177 9,975 6,999 - YoY % -115.94% 239.28% 293.67% -95.76% 12.05% 42.52% - Horiz. % -14.42% 90.46% 26.66% 6.77% 159.69% 142.52% 100.00%
Tax Rate 907.20 % 17.30 % 42.37 % 71.17 % 14.17 % 14.02 % 10.37 % 110.55% YoY % 5,143.93% -59.17% -40.47% 402.26% 1.07% 35.20% - Horiz. % 8,748.31% 166.83% 408.58% 686.31% 136.64% 135.20% 100.00%
Total Cost 65,309 61,626 66,222 80,631 80,296 73,140 63,260 0.53% YoY % 5.98% -6.94% -17.87% 0.42% 9.78% 15.62% - Horiz. % 103.24% 97.42% 104.68% 127.46% 126.93% 115.62% 100.00%
Net Worth 367,386 362,199 361,420 358,758 347,238 307,699 275,180 4.93% YoY % 1.43% 0.22% 0.74% 3.32% 12.85% 11.82% - Horiz. % 133.51% 131.62% 131.34% 130.37% 126.19% 111.82% 100.00%
Dividend 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 367,386 362,199 361,420 358,758 347,238 307,699 275,180 4.93% YoY % 1.43% 0.22% 0.74% 3.32% 12.85% 11.82% - Horiz. % 133.51% 131.62% 131.34% 130.37% 126.19% 111.82% 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 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin -1.57 % 9.32 % 2.74 % 0.58 % 12.22 % 12.00 % 9.96 % - YoY % -116.85% 240.15% 372.41% -95.25% 1.83% 20.48% - Horiz. % -15.76% 93.57% 27.51% 5.82% 122.69% 120.48% 100.00%
ROE -0.27 % 1.75 % 0.52 % 0.13 % 3.22 % 3.24 % 2.54 % - YoY % -115.43% 236.54% 300.00% -95.96% -0.62% 27.56% - Horiz. % -10.63% 68.90% 20.47% 5.12% 126.77% 127.56% 100.00%
Per Share 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 149.48 157.99 158.29 188.55 212.66 193.23 163.34 -1.47% YoY % -5.39% -0.19% -16.05% -11.34% 10.06% 18.30% - Horiz. % 91.51% 96.72% 96.91% 115.43% 130.19% 118.30% 100.00%
EPS -2.35 14.72 4.34 1.10 26.00 23.20 16.30 - YoY % -115.96% 239.17% 294.55% -95.77% 12.07% 42.33% - Horiz. % -14.42% 90.31% 26.63% 6.75% 159.51% 142.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 8.5410 8.4204 8.4023 8.3404 8.0726 7.1534 6.3974 4.93% YoY % 1.43% 0.22% 0.74% 3.32% 12.85% 11.82% - Horiz. % 133.51% 131.62% 131.34% 130.37% 126.19% 111.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 149.48 157.99 158.29 188.55 212.66 193.23 163.34 -1.47% YoY % -5.39% -0.19% -16.05% -11.34% 10.06% 18.30% - Horiz. % 91.51% 96.72% 96.91% 115.43% 130.19% 118.30% 100.00%
EPS -2.35 14.72 4.34 1.10 26.00 23.20 16.30 - YoY % -115.96% 239.17% 294.55% -95.77% 12.07% 42.33% - Horiz. % -14.42% 90.31% 26.63% 6.75% 159.51% 142.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 8.5410 8.4204 8.4023 8.3404 8.0726 7.1534 6.3974 4.93% YoY % 1.43% 0.22% 0.74% 3.32% 12.85% 11.82% - Horiz. % 133.51% 131.62% 131.34% 130.37% 126.19% 111.82% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 11.0000 16.4200 10.1200 8.7900 19.9600 10.2000 4.8500 -
P/RPS 7.36 10.39 6.39 4.66 9.39 5.28 2.97 16.31% YoY % -29.16% 62.60% 37.12% -50.37% 77.84% 77.78% - Horiz. % 247.81% 349.83% 215.15% 156.90% 316.16% 177.78% 100.00%
P/EPS -468.94 111.56 233.28 797.67 76.82 43.98 29.81 - YoY % -520.35% -52.18% -70.75% 938.36% 74.67% 47.53% - Horiz. % -1,573.10% 374.24% 782.56% 2,675.85% 257.70% 147.53% 100.00%
EY -0.21 0.90 0.43 0.13 1.30 2.27 3.35 - YoY % -123.33% 109.30% 230.77% -90.00% -42.73% -32.24% - Horiz. % -6.27% 26.87% 12.84% 3.88% 38.81% 67.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.29 1.95 1.20 1.05 2.47 1.43 0.76 9.21% YoY % -33.85% 62.50% 14.29% -57.49% 72.73% 88.16% - Horiz. % 169.74% 256.58% 157.89% 138.16% 325.00% 188.16% 100.00%
Price Multiplier on Announcement Date 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 08/03/22 09/03/21 10/03/20 12/03/19 08/03/18 09/03/17 10/03/16 -
Price 9.1000 13.3400 8.0600 9.4300 19.5000 10.0200 4.1600 -
P/RPS 6.09 8.44 5.09 5.00 9.17 5.19 2.55 15.60% YoY % -27.84% 65.82% 1.80% -45.47% 76.69% 103.53% - Horiz. % 238.82% 330.98% 199.61% 196.08% 359.61% 203.53% 100.00%
P/EPS -387.94 90.64 185.80 855.75 75.05 43.21 25.57 - YoY % -528.00% -51.22% -78.29% 1,040.24% 73.69% 68.99% - Horiz. % -1,517.17% 354.48% 726.63% 3,346.70% 293.51% 168.99% 100.00%
EY -0.26 1.10 0.54 0.12 1.33 2.31 3.91 - YoY % -123.64% 103.70% 350.00% -90.98% -42.42% -40.92% - Horiz. % -6.65% 28.13% 13.81% 3.07% 34.02% 59.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.07 1.58 0.96 1.13 2.42 1.40 0.65 8.65% YoY % -32.28% 64.58% -15.04% -53.31% 72.86% 115.38% - Horiz. % 164.62% 243.08% 147.69% 173.85% 372.31% 215.38% 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 - Q2FY2019 - Announcement.pdf 
