[KPSCB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 38.56%
YoY- -36.44%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 265,078 148,012 464,375 340,352 229,200 104,216 492,649 -33.92%
PBT 20,614 15,843 32 7,738 5,444 2,018 15,073 23.27%
Tax -2,321 -1,178 -929 -1,995 -1,295 -284 -3,168 -18.77%
NP 18,293 14,665 -897 5,743 4,149 1,734 11,905 33.26%
-
NP to SH 18,213 14,577 -900 5,757 4,155 1,731 11,638 34.90%
-
Tax Rate 11.26% 7.44% 2,903.12% 25.78% 23.79% 14.07% 21.02% -
Total Cost 246,785 133,347 465,272 334,609 225,051 102,482 480,744 -35.96%
-
Net Worth 220,270 217,305 202,249 208,436 206,958 205,479 203,995 5.26%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 220,270 217,305 202,249 208,436 206,958 205,479 203,995 5.26%
NOSH 147,832 147,827 147,627 147,827 147,827 147,827 147,822 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.90% 9.91% -0.19% 1.69% 1.81% 1.66% 2.42% -
ROE 8.27% 6.71% -0.44% 2.76% 2.01% 0.84% 5.71% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 179.31 100.13 314.56 230.24 155.05 70.50 333.27 -33.92%
EPS 12.32 9.86 -0.61 3.89 2.81 1.17 7.87 34.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.47 1.37 1.41 1.40 1.39 1.38 5.26%
Adjusted Per Share Value based on latest NOSH - 148,333
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 163.01 91.02 285.58 209.31 140.95 64.09 302.96 -33.92%
EPS 11.20 8.96 -0.55 3.54 2.56 1.06 7.16 34.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3546 1.3364 1.2438 1.2818 1.2727 1.2636 1.2545 5.26%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.425 0.405 0.395 0.54 0.525 0.54 0.45 -
P/RPS 0.24 0.40 0.13 0.23 0.34 0.77 0.14 43.37%
P/EPS 3.45 4.11 -64.79 13.87 18.68 46.12 5.72 -28.67%
EY 28.99 24.35 -1.54 7.21 5.35 2.17 17.50 40.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.29 0.38 0.38 0.39 0.33 -8.27%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 29/05/15 02/03/15 24/11/14 25/08/14 26/05/14 21/02/14 -
Price 0.36 0.49 0.375 0.51 0.55 0.52 0.53 -
P/RPS 0.20 0.49 0.12 0.22 0.35 0.74 0.16 16.08%
P/EPS 2.92 4.97 -61.51 13.10 19.57 44.41 6.73 -42.77%
EY 34.22 20.12 -1.63 7.64 5.11 2.25 14.85 74.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.33 0.27 0.36 0.39 0.37 0.38 -26.44%

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