[KPSCB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 56.6%
YoY- 3624.0%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 422,720 293,234 123,711 526,041 382,620 265,078 148,012 100.91%
PBT 9,887 7,615 3,363 37,843 23,548 20,614 15,843 -26.91%
Tax -2,880 -1,722 -652 -5,982 -3,156 -2,321 -1,178 81.18%
NP 7,007 5,893 2,711 31,861 20,392 18,293 14,665 -38.80%
-
NP to SH 6,745 5,687 2,679 31,716 20,253 18,213 14,577 -40.09%
-
Tax Rate 29.13% 22.61% 19.39% 15.81% 13.40% 11.26% 7.44% -
Total Cost 415,713 287,341 121,000 494,180 362,228 246,785 133,347 112.96%
-
Net Worth 242,583 241,002 238,001 233,566 223,734 220,270 217,305 7.59%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 242,583 241,002 238,001 233,566 223,734 220,270 217,305 7.59%
NOSH 147,916 147,827 147,827 147,827 148,562 147,832 147,827 0.04%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.66% 2.01% 2.19% 6.06% 5.33% 6.90% 9.91% -
ROE 2.78% 2.36% 1.13% 13.58% 9.05% 8.27% 6.71% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 285.78 198.36 83.69 355.85 257.55 179.31 100.13 100.82%
EPS 4.56 3.85 1.81 21.45 13.70 12.32 9.86 -40.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.6303 1.61 1.58 1.506 1.49 1.47 7.54%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 259.96 180.33 76.08 323.50 235.30 163.01 91.02 100.91%
EPS 4.15 3.50 1.65 19.50 12.45 11.20 8.96 -40.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4918 1.4821 1.4636 1.4364 1.3759 1.3546 1.3364 7.58%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.56 0.52 0.63 0.525 0.39 0.425 0.405 -
P/RPS 0.20 0.26 0.75 0.15 0.15 0.24 0.40 -36.92%
P/EPS 12.28 13.52 34.76 2.45 2.86 3.45 4.11 107.03%
EY 8.14 7.40 2.88 40.87 34.96 28.99 24.35 -51.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.39 0.33 0.26 0.29 0.28 13.77%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 29/08/16 30/05/16 29/02/16 30/11/15 24/08/15 29/05/15 -
Price 0.52 0.54 0.545 0.615 0.47 0.36 0.49 -
P/RPS 0.18 0.27 0.65 0.17 0.18 0.20 0.49 -48.61%
P/EPS 11.40 14.04 30.07 2.87 3.45 2.92 4.97 73.66%
EY 8.77 7.12 3.33 34.89 29.01 34.22 20.12 -42.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.34 0.39 0.31 0.24 0.33 -2.02%

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