[KPSCB] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 82.41%
YoY- 194.37%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 775,739 789,076 736,538 807,780 616,968 577,142 512,550 31.72%
PBT 17,396 17,861 20,880 8,612 16,425 13,721 12,530 24.37%
Tax -6,751 -6,273 -4,876 13,036 -4,501 -4,037 -3,546 53.42%
NP 10,645 11,588 16,004 21,648 11,924 9,684 8,984 11.93%
-
NP to SH 10,473 11,350 15,774 21,348 11,703 9,485 8,852 11.82%
-
Tax Rate 38.81% 35.12% 23.35% -151.37% 27.40% 29.42% 28.30% -
Total Cost 765,094 777,488 720,534 786,132 605,044 567,458 503,566 32.06%
-
Net Worth 266,088 264,610 254,262 261,654 254,262 249,827 248,349 4.69%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 266,088 264,610 254,262 261,654 254,262 249,827 248,349 4.69%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.37% 1.47% 2.17% 2.68% 1.93% 1.68% 1.75% -
ROE 3.94% 4.29% 6.20% 8.16% 4.60% 3.80% 3.56% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 524.76 533.78 498.24 546.44 417.36 390.42 346.72 31.72%
EPS 7.08 7.68 10.68 14.44 7.92 6.41 5.98 11.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.79 1.72 1.77 1.72 1.69 1.68 4.69%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 477.06 485.26 452.95 496.76 379.42 354.92 315.20 31.72%
EPS 6.44 6.98 9.70 13.13 7.20 5.83 5.44 11.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6364 1.6273 1.5636 1.6091 1.5636 1.5364 1.5273 4.69%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.48 0.545 0.59 0.545 0.51 0.52 0.53 -
P/RPS 0.09 0.10 0.12 0.10 0.12 0.13 0.15 -28.79%
P/EPS 6.78 7.10 5.53 3.77 6.44 8.10 8.85 -16.23%
EY 14.76 14.09 18.09 26.50 15.52 12.34 11.30 19.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.34 0.31 0.30 0.31 0.32 -10.68%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 01/03/19 23/11/18 27/08/18 28/05/18 26/02/18 27/11/17 28/08/17 -
Price 0.515 0.545 0.575 0.65 0.545 0.525 0.535 -
P/RPS 0.10 0.10 0.12 0.12 0.13 0.13 0.15 -23.62%
P/EPS 7.27 7.10 5.39 4.50 6.88 8.18 8.93 -12.77%
EY 13.76 14.09 18.56 22.22 14.53 12.22 11.19 14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.33 0.37 0.32 0.31 0.32 -6.33%

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