[KPSCB] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -37.53%
YoY- 338.34%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 494,844 526,041 510,160 530,156 592,048 464,375 453,802 5.93%
PBT 13,452 37,843 31,397 41,228 63,372 32 10,317 19.33%
Tax -2,608 -5,982 -4,208 -4,642 -4,712 -929 -2,660 -1.30%
NP 10,844 31,861 27,189 36,586 58,660 -897 7,657 26.08%
-
NP to SH 10,716 31,716 27,004 36,426 58,308 -900 7,676 24.88%
-
Tax Rate 19.39% 15.81% 13.40% 11.26% 7.44% 2,903.12% 25.78% -
Total Cost 484,000 494,180 482,970 493,570 533,388 465,272 446,145 5.57%
-
Net Worth 238,001 233,566 223,734 220,270 217,305 202,249 208,436 9.23%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 238,001 233,566 223,734 220,270 217,305 202,249 208,436 9.23%
NOSH 147,827 147,827 148,562 147,832 147,827 147,627 147,827 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.19% 6.06% 5.33% 6.90% 9.91% -0.19% 1.69% -
ROE 4.50% 13.58% 12.07% 16.54% 26.83% -0.44% 3.68% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 334.75 355.85 343.40 358.62 400.50 314.56 306.98 5.93%
EPS 7.24 21.45 18.27 24.64 39.44 -0.61 5.19 24.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.58 1.506 1.49 1.47 1.37 1.41 9.23%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 304.31 323.50 313.73 326.03 364.09 285.58 279.07 5.93%
EPS 6.59 19.50 16.61 22.40 35.86 -0.55 4.72 24.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4636 1.4364 1.3759 1.3546 1.3364 1.2438 1.2818 9.23%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.63 0.525 0.39 0.425 0.405 0.395 0.54 -
P/RPS 0.19 0.15 0.11 0.12 0.10 0.13 0.18 3.66%
P/EPS 8.69 2.45 2.15 1.72 1.03 -64.79 10.40 -11.27%
EY 11.51 40.87 46.61 57.98 97.39 -1.54 9.62 12.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.26 0.29 0.28 0.29 0.38 1.74%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 30/11/15 24/08/15 29/05/15 02/03/15 24/11/14 -
Price 0.545 0.615 0.47 0.36 0.49 0.375 0.51 -
P/RPS 0.16 0.17 0.14 0.10 0.12 0.12 0.17 -3.95%
P/EPS 7.52 2.87 2.59 1.46 1.24 -61.51 9.82 -16.28%
EY 13.30 34.89 38.67 68.44 80.50 -1.63 10.18 19.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.31 0.24 0.33 0.27 0.36 -3.73%

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