[KPSCB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 19.85%
YoY- -74.51%
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 432,857 256,275 142,708 557,471 422,720 293,234 123,711 130.29%
PBT 10,291 6,265 2,710 12,751 9,887 7,615 3,363 110.63%
Tax -3,028 -1,773 -779 -4,353 -2,880 -1,722 -652 178.09%
NP 7,263 4,492 1,931 8,398 7,007 5,893 2,711 92.78%
-
NP to SH 7,114 4,426 1,813 8,084 6,745 5,687 2,679 91.64%
-
Tax Rate 29.42% 28.30% 28.75% 34.14% 29.13% 22.61% 19.39% -
Total Cost 425,594 251,783 140,777 549,073 415,713 287,341 121,000 131.10%
-
Net Worth 249,827 248,349 245,200 243,914 242,583 241,002 238,001 3.28%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 249,827 248,349 245,200 243,914 242,583 241,002 238,001 3.28%
NOSH 147,827 147,827 147,827 147,827 147,916 147,827 147,827 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.68% 1.75% 1.35% 1.51% 1.66% 2.01% 2.19% -
ROE 2.85% 1.78% 0.74% 3.31% 2.78% 2.36% 1.13% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 292.81 173.36 96.54 377.11 285.78 198.36 83.69 130.29%
EPS 4.81 2.99 1.23 5.47 4.56 3.85 1.81 91.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.68 1.6587 1.65 1.64 1.6303 1.61 3.28%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 266.19 157.60 87.76 342.83 259.96 180.33 76.08 130.29%
EPS 4.37 2.72 1.11 4.97 4.15 3.50 1.65 91.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5364 1.5273 1.5079 1.50 1.4918 1.4821 1.4636 3.28%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.52 0.53 0.53 0.51 0.56 0.52 0.63 -
P/RPS 0.18 0.31 0.55 0.14 0.20 0.26 0.75 -61.34%
P/EPS 10.81 17.70 43.21 9.33 12.28 13.52 34.76 -54.06%
EY 9.25 5.65 2.31 10.72 8.14 7.40 2.88 117.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.32 0.31 0.34 0.32 0.39 -14.17%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 28/08/17 15/05/17 27/02/17 21/11/16 29/08/16 30/05/16 -
Price 0.525 0.535 0.52 0.52 0.52 0.54 0.545 -
P/RPS 0.18 0.31 0.54 0.14 0.18 0.27 0.65 -57.48%
P/EPS 10.91 17.87 42.40 9.51 11.40 14.04 30.07 -49.09%
EY 9.17 5.60 2.36 10.52 8.77 7.12 3.33 96.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.31 0.32 0.32 0.33 0.34 -5.96%

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