[KESM] YoY Quarter Result on 2022-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 61,692 55,663 58,049 46,258 70,909 85,265 89,766 -6.06% YoY % 10.83% -4.11% 25.49% -34.76% -16.84% -5.01% - Horiz. % 68.73% 62.01% 64.67% 51.53% 78.99% 94.99% 100.00%
PBT 1,507 -2,594 6 -1,605 2,474 9,975 12,818 -30.00% YoY % 158.10% -43,333.34% 100.37% -164.87% -75.20% -22.18% - Horiz. % 11.76% -20.24% 0.05% -12.52% 19.30% 77.82% 100.00%
Tax -1,191 91 -660 -1,675 -183 1,341 585 - YoY % -1,408.79% 113.79% 60.60% -815.30% -113.65% 129.23% - Horiz. % -203.59% 15.56% -112.82% -286.32% -31.28% 229.23% 100.00%
NP 316 -2,503 -654 -3,280 2,291 11,316 13,403 -46.44% YoY % 112.62% -282.72% 80.06% -243.17% -79.75% -15.57% - Horiz. % 2.36% -18.67% -4.88% -24.47% 17.09% 84.43% 100.00%
NP to SH 316 -2,503 -654 -3,280 2,291 11,316 13,403 -46.44% YoY % 112.62% -282.72% 80.06% -243.17% -79.75% -15.57% - Horiz. % 2.36% -18.67% -4.88% -24.47% 17.09% 84.43% 100.00%
Tax Rate 79.03 % - % 11,000.00 % - % 7.40 % -13.44 % -4.56 % - YoY % 0.00% 0.00% 0.00% 0.00% 155.06% -194.74% - Horiz. % -1,733.11% 0.00% -241,228.08% 0.00% -162.28% 294.74% 100.00%
Total Cost 61,376 58,166 58,703 49,538 68,618 73,949 76,363 -3.57% YoY % 5.52% -0.91% 18.50% -27.81% -7.21% -3.16% - Horiz. % 80.37% 76.17% 76.87% 64.87% 89.86% 96.84% 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 2,580 2,580 2,580 2,580 2,580 - YoY % -20.00% 25.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 125.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 816.73 % - % - % - % 112.65 % 22.81 % 19.26 % 86.69% YoY % 0.00% 0.00% 0.00% 0.00% 393.86% 18.43% - Horiz. % 4,240.55% 0.00% 0.00% 0.00% 584.89% 118.43% 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 0.51 % -4.50 % -1.13 % -7.09 % 3.23 % 13.27 % 14.93 % -43.02% YoY % 111.33% -298.23% 84.06% -319.50% -75.66% -11.12% - Horiz. % 3.42% -30.14% -7.57% -47.49% 21.63% 88.88% 100.00%
ROE 0.09 % -0.69 % -0.18 % -0.92 % 0.64 % 3.17 % 4.07 % -47.01% YoY % 113.04% -283.33% 80.43% -243.75% -79.81% -22.11% - Horiz. % 2.21% -16.95% -4.42% -22.60% 15.72% 77.89% 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 143.42 129.41 134.95 107.54 164.85 198.22 208.69 -6.06% YoY % 10.83% -4.11% 25.49% -34.76% -16.83% -5.02% - Horiz. % 68.72% 62.01% 64.67% 51.53% 78.99% 94.98% 100.00%
EPS 0.73 -5.82 -1.52 -7.63 5.33 26.30 31.20 -46.50% YoY % 112.54% -282.89% 80.08% -243.15% -79.73% -15.71% - Horiz. % 2.34% -18.65% -4.87% -24.46% 17.08% 84.29% 100.00%
DPS 6.00 7.50 6.00 6.00 6.00 6.00 6.00 - YoY % -20.00% 25.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 125.00% 100.00% 100.00% 100.00% 100.00% 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 143.42 129.41 134.95 107.54 164.85 198.22 208.69 -6.06% YoY % 10.83% -4.11% 25.49% -34.76% -16.83% -5.02% - Horiz. % 68.72% 62.01% 64.67% 51.53% 78.99% 94.98% 100.00%
EPS 0.73 -5.82 -1.52 -7.63 5.33 26.30 31.20 -46.50% YoY % 112.54% -282.89% 80.08% -243.15% -79.73% -15.71% - Horiz. % 2.34% -18.65% -4.87% -24.46% 17.08% 84.29% 100.00%
DPS 6.00 7.50 6.00 6.00 6.00 6.00 6.00 - YoY % -20.00% 25.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 125.00% 100.00% 100.00% 100.00% 100.00% 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 5.16 5.65 9.78 7.49 4.66 8.58 7.52 -6.08% YoY % -8.67% -42.23% 30.57% 60.73% -45.69% 14.10% - Horiz. % 68.62% 75.13% 130.05% 99.60% 61.97% 114.10% 100.00%
P/EPS 1,007.30 -125.62 -868.18 -105.70 144.20 64.62 50.39 64.70% YoY % 901.86% 85.53% -721.36% -173.30% 123.15% 28.24% - Horiz. % 1,999.01% -249.30% -1,722.92% -209.76% 286.17% 128.24% 100.00%
EY 0.10 -0.80 -0.12 -0.95 0.69 1.55 1.98 -39.19% YoY % 112.50% -566.67% 87.37% -237.68% -55.48% -21.72% - Horiz. % 5.05% -40.40% -6.06% -47.98% 34.85% 78.28% 100.00%
DY 0.81 1.03 0.45 0.74 0.78 0.35 0.38 13.44% YoY % -21.36% 128.89% -39.19% -5.13% 122.86% -7.89% - Horiz. % 213.16% 271.05% 118.42% 194.74% 205.26% 92.11% 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 4.92 5.41 9.04 7.82 4.40 8.63 7.22 -6.19% YoY % -9.06% -40.15% 15.60% 77.73% -49.02% 19.53% - Horiz. % 68.14% 74.93% 125.21% 108.31% 60.94% 119.53% 100.00%
P/EPS 959.66 -120.30 -802.41 -110.29 136.12 65.00 48.33 64.52% YoY % 897.72% 85.01% -627.55% -181.02% 109.42% 34.49% - Horiz. % 1,985.64% -248.91% -1,660.27% -228.20% 281.65% 134.49% 100.00%
EY 0.10 -0.83 -0.12 -0.91 0.73 1.54 2.07 -39.64% YoY % 112.05% -591.67% 86.81% -224.66% -52.60% -25.60% - Horiz. % 4.83% -40.10% -5.80% -43.96% 35.27% 74.40% 100.00%
DY 0.85 1.07 0.49 0.71 0.83 0.35 0.40 13.38% YoY % -20.56% 118.37% -30.99% -14.46% 137.14% -12.50% - Horiz. % 212.50% 267.50% 122.50% 177.50% 207.50% 87.50% 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 
