[KPSCB] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -66.21%
YoY- -81.62%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 557,471 563,626 586,468 494,844 526,041 510,160 530,156 3.39%
PBT 12,751 13,182 15,230 13,452 37,843 31,397 41,228 -54.10%
Tax -4,353 -3,840 -3,444 -2,608 -5,982 -4,208 -4,642 -4.17%
NP 8,398 9,342 11,786 10,844 31,861 27,189 36,586 -62.34%
-
NP to SH 8,084 8,993 11,374 10,716 31,716 27,004 36,426 -63.17%
-
Tax Rate 34.14% 29.13% 22.61% 19.39% 15.81% 13.40% 11.26% -
Total Cost 549,073 554,284 574,682 484,000 494,180 482,970 493,570 7.32%
-
Net Worth 243,914 242,583 241,002 238,001 233,566 223,734 220,270 7.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 243,914 242,583 241,002 238,001 233,566 223,734 220,270 7.00%
NOSH 147,827 147,916 147,827 147,827 147,827 148,562 147,832 -0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.51% 1.66% 2.01% 2.19% 6.06% 5.33% 6.90% -
ROE 3.31% 3.71% 4.72% 4.50% 13.58% 12.07% 16.54% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 377.11 381.04 396.73 334.75 355.85 343.40 358.62 3.39%
EPS 5.47 6.08 7.70 7.24 21.45 18.27 24.64 -63.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.64 1.6303 1.61 1.58 1.506 1.49 7.00%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 342.83 346.61 360.66 304.31 323.50 313.73 326.03 3.39%
EPS 4.97 5.53 6.99 6.59 19.50 16.61 22.40 -63.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.4918 1.4821 1.4636 1.4364 1.3759 1.3546 7.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.51 0.56 0.52 0.63 0.525 0.39 0.425 -
P/RPS 0.14 0.15 0.13 0.19 0.15 0.11 0.12 10.77%
P/EPS 9.33 9.21 6.76 8.69 2.45 2.15 1.72 207.14%
EY 10.72 10.86 14.80 11.51 40.87 46.61 57.98 -67.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.32 0.39 0.33 0.26 0.29 4.52%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 21/11/16 29/08/16 30/05/16 29/02/16 30/11/15 24/08/15 -
Price 0.52 0.52 0.54 0.545 0.615 0.47 0.36 -
P/RPS 0.14 0.14 0.14 0.16 0.17 0.14 0.10 25.01%
P/EPS 9.51 8.55 7.02 7.52 2.87 2.59 1.46 246.80%
EY 10.52 11.69 14.25 13.30 34.89 38.67 68.44 -71.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.33 0.34 0.39 0.31 0.24 21.03%

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