[KPSCB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 64.51%
YoY- 44.77%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 591,807 368,269 201,945 616,968 432,857 256,275 142,708 157.89%
PBT 13,396 10,440 2,153 16,425 10,291 6,265 2,710 189.90%
Tax -4,705 -2,438 3,259 -4,501 -3,028 -1,773 -779 231.28%
NP 8,691 8,002 5,412 11,924 7,263 4,492 1,931 172.35%
-
NP to SH 8,513 7,887 5,337 11,703 7,114 4,426 1,813 180.14%
-
Tax Rate 35.12% 23.35% -151.37% 27.40% 29.42% 28.30% 28.75% -
Total Cost 583,116 360,267 196,533 605,044 425,594 251,783 140,777 157.69%
-
Net Worth 264,610 254,262 261,654 254,262 249,827 248,349 245,200 5.20%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 264,610 254,262 261,654 254,262 249,827 248,349 245,200 5.20%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.47% 2.17% 2.68% 1.93% 1.68% 1.75% 1.35% -
ROE 3.22% 3.10% 2.04% 4.60% 2.85% 1.78% 0.74% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 400.34 249.12 136.61 417.36 292.81 173.36 96.54 157.89%
EPS 5.76 5.34 3.61 7.92 4.81 2.99 1.23 179.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.72 1.77 1.72 1.69 1.68 1.6587 5.20%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 363.94 226.47 124.19 379.42 266.19 157.60 87.76 157.89%
EPS 5.24 4.85 3.28 7.20 4.37 2.72 1.11 181.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6273 1.5636 1.6091 1.5636 1.5364 1.5273 1.5079 5.20%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.545 0.59 0.545 0.51 0.52 0.53 0.53 -
P/RPS 0.14 0.24 0.40 0.12 0.18 0.31 0.55 -59.80%
P/EPS 9.46 11.06 15.10 6.44 10.81 17.70 43.21 -63.64%
EY 10.57 9.04 6.62 15.52 9.25 5.65 2.31 175.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.31 0.30 0.31 0.32 0.32 -4.20%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 27/08/18 28/05/18 26/02/18 27/11/17 28/08/17 15/05/17 -
Price 0.545 0.575 0.65 0.545 0.525 0.535 0.52 -
P/RPS 0.14 0.23 0.48 0.13 0.18 0.31 0.54 -59.30%
P/EPS 9.46 10.78 18.00 6.88 10.91 17.87 42.40 -63.18%
EY 10.57 9.28 5.55 14.53 9.17 5.60 2.36 171.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.37 0.32 0.31 0.32 0.31 -2.16%

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