[KPSCB] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 23.38%
YoY- 44.77%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 789,076 736,538 807,780 616,968 577,142 512,550 570,832 24.06%
PBT 17,861 20,880 8,612 16,425 13,721 12,530 10,840 39.46%
Tax -6,273 -4,876 13,036 -4,501 -4,037 -3,546 -3,116 59.36%
NP 11,588 16,004 21,648 11,924 9,684 8,984 7,724 31.01%
-
NP to SH 11,350 15,774 21,348 11,703 9,485 8,852 7,252 34.76%
-
Tax Rate 35.12% 23.35% -151.37% 27.40% 29.42% 28.30% 28.75% -
Total Cost 777,488 720,534 786,132 605,044 567,458 503,566 563,108 23.96%
-
Net Worth 264,610 254,262 261,654 254,262 249,827 248,349 245,200 5.20%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 264,610 254,262 261,654 254,262 249,827 248,349 245,200 5.20%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.47% 2.17% 2.68% 1.93% 1.68% 1.75% 1.35% -
ROE 4.29% 6.20% 8.16% 4.60% 3.80% 3.56% 2.96% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 533.78 498.24 546.44 417.36 390.42 346.72 386.15 24.06%
EPS 7.68 10.68 14.44 7.92 6.41 5.98 4.92 34.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.72 1.77 1.72 1.69 1.68 1.6587 5.20%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 485.26 452.95 496.76 379.42 354.92 315.20 351.04 24.06%
EPS 6.98 9.70 13.13 7.20 5.83 5.44 4.46 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6273 1.5636 1.6091 1.5636 1.5364 1.5273 1.5079 5.20%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.545 0.59 0.545 0.51 0.52 0.53 0.53 -
P/RPS 0.10 0.12 0.10 0.12 0.13 0.15 0.14 -20.07%
P/EPS 7.10 5.53 3.77 6.44 8.10 8.85 10.80 -24.37%
EY 14.09 18.09 26.50 15.52 12.34 11.30 9.26 32.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.31 0.30 0.31 0.32 0.32 -4.20%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 27/08/18 28/05/18 26/02/18 27/11/17 28/08/17 15/05/17 -
Price 0.545 0.575 0.65 0.545 0.525 0.535 0.52 -
P/RPS 0.10 0.12 0.12 0.13 0.13 0.15 0.13 -16.03%
P/EPS 7.10 5.39 4.50 6.88 8.18 8.93 10.60 -23.42%
EY 14.09 18.56 22.22 14.53 12.22 11.19 9.43 30.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.37 0.32 0.31 0.32 0.31 -2.16%

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