[KESM] YoY Quarter Result on 2016-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 70,909 85,265 89,766 74,528 68,938 68,648 64,403 1.62% YoY % -16.84% -5.01% 20.45% 8.11% 0.42% 6.59% - Horiz. % 110.10% 132.39% 139.38% 115.72% 107.04% 106.59% 100.00%
PBT 2,474 9,975 12,818 9,371 9,753 9,352 4,956 -10.93% YoY % -75.20% -22.18% 36.78% -3.92% 4.29% 88.70% - Horiz. % 49.92% 201.27% 258.64% 189.08% 196.79% 188.70% 100.00%
Tax -183 1,341 585 -1,326 698 -400 1,238 - YoY % -113.65% 129.23% 144.12% -289.97% 274.50% -132.31% - Horiz. % -14.78% 108.32% 47.25% -107.11% 56.38% -32.31% 100.00%
NP 2,291 11,316 13,403 8,045 10,451 8,952 6,194 -15.27% YoY % -79.75% -15.57% 66.60% -23.02% 16.74% 44.53% - Horiz. % 36.99% 182.69% 216.39% 129.88% 168.73% 144.53% 100.00%
NP to SH 2,291 11,316 13,403 8,045 10,451 6,679 4,128 -9.34% YoY % -79.75% -15.57% 66.60% -23.02% 56.48% 61.80% - Horiz. % 55.50% 274.13% 324.69% 194.89% 253.17% 161.80% 100.00%
Tax Rate 7.40 % -13.44 % -4.56 % 14.15 % -7.16 % 4.28 % -24.98 % - YoY % 155.06% -194.74% -132.23% 297.63% -267.29% 117.13% - Horiz. % -29.62% 53.80% 18.25% -56.65% 28.66% -17.13% 100.00%
Total Cost 68,618 73,949 76,363 66,483 58,487 59,696 58,209 2.78% YoY % -7.21% -3.16% 14.86% 13.67% -2.03% 2.55% - Horiz. % 117.88% 127.04% 131.19% 114.21% 100.48% 102.55% 100.00%
Net Worth 359,145 356,508 329,134 286,713 260,461 245,457 235,426 7.29% YoY % 0.74% 8.32% 14.80% 10.08% 6.11% 4.26% - Horiz. % 152.55% 151.43% 139.80% 121.78% 110.63% 104.26% 100.00%
Dividend 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 2,580 2,580 2,580 1,290 1,290 1,290 1,290 12.24% YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 200.00% 200.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 112.65 % 22.81 % 19.26 % 16.04 % 12.35 % 19.32 % 31.26 % 23.81% YoY % 393.86% 18.43% 20.07% 29.88% -36.08% -38.20% - Horiz. % 360.36% 72.97% 61.61% 51.31% 39.51% 61.80% 100.00%
Equity 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 359,145 356,508 329,134 286,713 260,461 245,457 235,426 7.29% YoY % 0.74% 8.32% 14.80% 10.08% 6.11% 4.26% - Horiz. % 152.55% 151.43% 139.80% 121.78% 110.63% 104.26% 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 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 3.23 % 13.27 % 14.93 % 10.79 % 15.16 % 13.04 % 9.62 % -16.62% YoY % -75.66% -11.12% 38.37% -28.83% 16.26% 35.55% - Horiz. % 33.58% 137.94% 155.20% 112.16% 157.59% 135.55% 100.00%
ROE 0.64 % 3.17 % 4.07 % 2.81 % 4.01 % 2.72 % 1.75 % -15.43% YoY % -79.81% -22.11% 44.84% -29.93% 47.43% 55.43% - Horiz. % 36.57% 181.14% 232.57% 160.57% 229.14% 155.43% 100.00%
Per Share 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 164.85 198.22 208.69 173.26 160.27 159.59 149.72 1.62% YoY % -16.83% -5.02% 20.45% 8.11% 0.43% 6.59% - Horiz. % 110.11% 132.39% 139.39% 115.72% 107.05% 106.59% 100.00%
EPS 5.33 26.30 31.20 18.70 24.30 15.50 9.60 -9.34% YoY % -79.73% -15.71% 66.84% -23.05% 56.77% 61.46% - Horiz. % 55.52% 273.96% 325.00% 194.79% 253.12% 161.46% 100.00%
DPS 6.00 6.00 6.00 3.00 3.00 3.00 3.00 12.24% YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 200.00% 200.00% 100.00% 100.00% 100.00% 100.00%
NAPS 8.3494 8.2881 7.6517 6.6655 6.0552 5.7064 5.4732 7.29% YoY % 0.74% 8.32% 14.80% 10.08% 6.11% 4.26% - Horiz. % 152.55% 151.43% 139.80% 121.78% 110.63% 104.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 43,014 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 164.85 198.22 208.69 173.26 160.27 159.59 149.72 1.62% YoY % -16.83% -5.02% 20.45% 8.11% 0.43% 6.59% - Horiz. % 110.11% 132.39% 139.39% 115.72% 107.05% 106.59% 100.00%
EPS 5.33 26.30 31.20 18.70 24.30 15.50 9.60 -9.34% YoY % -79.73% -15.71% 66.84% -23.05% 56.77% 61.46% - Horiz. % 55.52% 273.96% 325.00% 194.79% 253.12% 161.46% 100.00%
DPS 6.00 6.00 6.00 3.00 3.00 3.00 3.00 12.24% YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 200.00% 200.00% 100.00% 100.00% 100.00% 100.00%
NAPS 8.3494 8.2881 7.6517 6.6655 6.0552 5.7064 5.4732 7.29% YoY % 0.74% 8.32% 14.80% 10.08% 6.11% 4.26% - Horiz. % 152.55% 151.43% 139.80% 121.78% 110.63% 104.26% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 7.6800 17.0000 15.7000 6.6600 4.2000 3.0200 1.8100 -
P/RPS 4.66 8.58 7.52 3.84 2.62 1.89 1.21 25.19% YoY % -45.69% 14.10% 95.83% 46.56% 38.62% 56.20% - Horiz. % 385.12% 709.09% 621.49% 317.36% 216.53% 156.20% 100.00%
P/EPS 144.20 64.62 50.39 35.61 17.29 19.45 18.86 40.34% YoY % 123.15% 28.24% 41.51% 105.96% -11.11% 3.13% - Horiz. % 764.58% 342.63% 267.18% 188.81% 91.68% 103.13% 100.00%
EY 0.69 1.55 1.98 2.81 5.78 5.14 5.30 -28.80% YoY % -55.48% -21.72% -29.54% -51.38% 12.45% -3.02% - Horiz. % 13.02% 29.25% 37.36% 53.02% 109.06% 96.98% 100.00%
DY 0.78 0.35 0.38 0.45 0.71 0.99 1.66 -11.82% YoY % 122.86% -7.89% -15.56% -36.62% -28.28% -40.36% - Horiz. % 46.99% 21.08% 22.89% 27.11% 42.77% 59.64% 100.00%
P/NAPS 0.92 2.05 2.05 1.00 0.69 0.53 0.33 18.63% YoY % -55.12% 0.00% 105.00% 44.93% 30.19% 60.61% - Horiz. % 278.79% 621.21% 621.21% 303.03% 209.09% 160.61% 100.00%
Price Multiplier on Announcement Date 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 19/09/19 21/09/18 19/09/17 20/09/16 22/09/15 18/09/14 19/09/13 -
Price 7.2500 17.1000 15.0600 8.0000 4.0700 2.8500 1.7600 -
P/RPS 4.40 8.63 7.22 4.62 2.54 1.79 1.18 24.51% YoY % -49.02% 19.53% 56.28% 81.89% 41.90% 51.69% - Horiz. % 372.88% 731.36% 611.86% 391.53% 215.25% 151.69% 100.00%
P/EPS 136.12 65.00 48.33 42.77 16.75 18.35 18.34 39.64% YoY % 109.42% 34.49% 13.00% 155.34% -8.72% 0.05% - Horiz. % 742.20% 354.42% 263.52% 233.21% 91.33% 100.05% 100.00%
EY 0.73 1.54 2.07 2.34 5.97 5.45 5.45 -28.46% YoY % -52.60% -25.60% -11.54% -60.80% 9.54% 0.00% - Horiz. % 13.39% 28.26% 37.98% 42.94% 109.54% 100.00% 100.00%
DY 0.83 0.35 0.40 0.38 0.74 1.05 1.70 -11.26% YoY % 137.14% -12.50% 5.26% -48.65% -29.52% -38.24% - Horiz. % 48.82% 20.59% 23.53% 22.35% 43.53% 61.76% 100.00%
P/NAPS 0.87 2.06 1.97 1.20 0.67 0.50 0.32 18.13% YoY % -57.77% 4.57% 64.17% 79.10% 34.00% 56.25% - Horiz. % 271.88% 643.75% 615.62% 375.00% 209.38% 156.25% 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
KESM_4Q FY2016 Financial Results.pdf 
