[KPSCB] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 20.02%
YoY- -45.99%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 592,048 464,375 453,802 458,400 416,864 492,649 492,244 13.10%
PBT 63,372 32 10,317 10,888 8,072 15,073 16,337 147.08%
Tax -4,712 -929 -2,660 -2,590 -1,136 -3,168 -4,224 7.56%
NP 58,660 -897 7,657 8,298 6,936 11,905 12,113 186.51%
-
NP to SH 58,308 -900 7,676 8,310 6,924 11,638 12,077 185.93%
-
Tax Rate 7.44% 2,903.12% 25.78% 23.79% 14.07% 21.02% 25.86% -
Total Cost 533,388 465,272 446,145 450,102 409,928 480,744 480,130 7.27%
-
Net Worth 217,305 202,249 208,436 206,958 205,479 203,995 200,960 5.35%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 217,305 202,249 208,436 206,958 205,479 203,995 200,960 5.35%
NOSH 147,827 147,627 147,827 147,827 147,827 147,822 147,827 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.91% -0.19% 1.69% 1.81% 1.66% 2.42% 2.46% -
ROE 26.83% -0.44% 3.68% 4.02% 3.37% 5.71% 6.01% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 400.50 314.56 306.98 310.09 281.99 333.27 333.13 13.07%
EPS 39.44 -0.61 5.19 5.62 4.68 7.87 8.17 185.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.37 1.41 1.40 1.39 1.38 1.36 5.32%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 364.09 285.58 279.07 281.90 256.36 302.96 302.71 13.11%
EPS 35.86 -0.55 4.72 5.11 4.26 7.16 7.43 185.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3364 1.2438 1.2818 1.2727 1.2636 1.2545 1.2358 5.36%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.405 0.395 0.54 0.525 0.54 0.45 0.48 -
P/RPS 0.10 0.13 0.18 0.17 0.19 0.14 0.14 -20.11%
P/EPS 1.03 -64.79 10.40 9.34 11.53 5.72 5.87 -68.69%
EY 97.39 -1.54 9.62 10.71 8.67 17.50 17.03 220.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.38 0.38 0.39 0.33 0.35 -13.83%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 02/03/15 24/11/14 25/08/14 26/05/14 21/02/14 25/11/13 -
Price 0.49 0.375 0.51 0.55 0.52 0.53 0.48 -
P/RPS 0.12 0.12 0.17 0.18 0.18 0.16 0.14 -9.77%
P/EPS 1.24 -61.51 9.82 9.78 11.10 6.73 5.87 -64.56%
EY 80.50 -1.63 10.18 10.22 9.01 14.85 17.03 181.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.36 0.39 0.37 0.38 0.35 -3.85%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment