[KPSCB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
01-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 23.02%
YoY- -10.51%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 715,255 480,237 251,453 775,739 591,807 368,269 201,945 132.17%
PBT 10,797 8,249 6,369 17,396 13,396 10,440 2,153 192.69%
Tax -3,995 -3,016 -2,047 -6,751 -4,705 -2,438 3,259 -
NP 6,802 5,233 4,322 10,645 8,691 8,002 5,412 16.44%
-
NP to SH 6,687 5,177 4,266 10,473 8,513 7,887 5,337 16.20%
-
Tax Rate 37.00% 36.56% 32.14% 38.81% 35.12% 23.35% -151.37% -
Total Cost 708,453 475,004 247,131 765,094 583,116 360,267 196,533 134.91%
-
Net Worth 269,045 269,045 267,567 266,088 264,610 254,262 261,654 1.87%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 269,045 269,045 267,567 266,088 264,610 254,262 261,654 1.87%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.95% 1.09% 1.72% 1.37% 1.47% 2.17% 2.68% -
ROE 2.49% 1.92% 1.59% 3.94% 3.22% 3.10% 2.04% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 483.85 324.86 170.10 524.76 400.34 249.12 136.61 132.17%
EPS 4.52 3.50 2.89 7.08 5.76 5.34 3.61 16.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.82 1.81 1.80 1.79 1.72 1.77 1.87%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 439.86 295.33 154.64 477.06 363.94 226.47 124.19 132.17%
EPS 4.11 3.18 2.62 6.44 5.24 4.85 3.28 16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6545 1.6545 1.6455 1.6364 1.6273 1.5636 1.6091 1.87%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.48 0.50 0.52 0.48 0.545 0.59 0.545 -
P/RPS 0.10 0.15 0.31 0.09 0.14 0.24 0.40 -60.28%
P/EPS 10.61 14.28 18.02 6.78 9.46 11.06 15.10 -20.94%
EY 9.42 7.00 5.55 14.76 10.57 9.04 6.62 26.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.29 0.27 0.30 0.34 0.31 -11.05%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 30/08/19 27/05/19 01/03/19 23/11/18 27/08/18 28/05/18 -
Price 0.47 0.48 0.53 0.515 0.545 0.575 0.65 -
P/RPS 0.10 0.15 0.31 0.10 0.14 0.23 0.48 -64.82%
P/EPS 10.39 13.71 18.37 7.27 9.46 10.78 18.00 -30.65%
EY 9.62 7.30 5.44 13.76 10.57 9.28 5.55 44.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.29 0.29 0.30 0.33 0.37 -20.94%

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