[KPSCB] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 22.06%
YoY- -22.17%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 807,780 616,968 577,142 512,550 570,832 557,471 563,626 27.14%
PBT 8,612 16,425 13,721 12,530 10,840 12,751 13,182 -24.72%
Tax 13,036 -4,501 -4,037 -3,546 -3,116 -4,353 -3,840 -
NP 21,648 11,924 9,684 8,984 7,724 8,398 9,342 75.20%
-
NP to SH 21,348 11,703 9,485 8,852 7,252 8,084 8,993 78.04%
-
Tax Rate -151.37% 27.40% 29.42% 28.30% 28.75% 34.14% 29.13% -
Total Cost 786,132 605,044 567,458 503,566 563,108 549,073 554,284 26.26%
-
Net Worth 261,654 254,262 249,827 248,349 245,200 243,914 242,583 5.17%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 261,654 254,262 249,827 248,349 245,200 243,914 242,583 5.17%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,916 -0.04%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.68% 1.93% 1.68% 1.75% 1.35% 1.51% 1.66% -
ROE 8.16% 4.60% 3.80% 3.56% 2.96% 3.31% 3.71% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 546.44 417.36 390.42 346.72 386.15 377.11 381.04 27.19%
EPS 14.44 7.92 6.41 5.98 4.92 5.47 6.08 78.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.72 1.69 1.68 1.6587 1.65 1.64 5.22%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 496.76 379.42 354.92 315.20 351.04 342.83 346.61 27.14%
EPS 13.13 7.20 5.83 5.44 4.46 4.97 5.53 78.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6091 1.5636 1.5364 1.5273 1.5079 1.50 1.4918 5.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.545 0.51 0.52 0.53 0.53 0.51 0.56 -
P/RPS 0.10 0.12 0.13 0.15 0.14 0.14 0.15 -23.70%
P/EPS 3.77 6.44 8.10 8.85 10.80 9.33 9.21 -44.90%
EY 26.50 15.52 12.34 11.30 9.26 10.72 10.86 81.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.31 0.32 0.32 0.31 0.34 -5.97%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 27/11/17 28/08/17 15/05/17 27/02/17 21/11/16 -
Price 0.65 0.545 0.525 0.535 0.52 0.52 0.52 -
P/RPS 0.12 0.13 0.13 0.15 0.13 0.14 0.14 -9.77%
P/EPS 4.50 6.88 8.18 8.93 10.60 9.51 8.55 -34.83%
EY 22.22 14.53 12.22 11.19 9.43 10.52 11.69 53.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.31 0.32 0.31 0.32 0.32 10.17%

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