[KPSCB] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 39.98%
YoY- -26.78%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 148,012 124,023 111,152 124,983 104,216 123,466 121,341 14.17%
PBT 15,843 -7,706 2,294 3,426 2,018 2,820 2,568 236.75%
Tax -1,178 1,066 -700 -1,011 -284 0 -1,195 -0.95%
NP 14,665 -6,640 1,594 2,415 1,734 2,820 1,373 385.69%
-
NP to SH 14,577 -6,657 1,602 2,423 1,731 2,580 1,365 385.64%
-
Tax Rate 7.44% - 30.51% 29.51% 14.07% 0.00% 46.53% -
Total Cost 133,347 130,663 109,558 122,568 102,482 120,646 119,968 7.30%
-
Net Worth 217,305 202,686 209,149 206,958 205,479 204,239 201,782 5.06%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 217,305 202,686 209,149 206,958 205,479 204,239 201,782 5.06%
NOSH 147,827 147,946 148,333 147,827 147,827 148,000 148,369 -0.24%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.91% -5.35% 1.43% 1.93% 1.66% 2.28% 1.13% -
ROE 6.71% -3.28% 0.77% 1.17% 0.84% 1.26% 0.68% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 100.13 83.83 74.93 84.55 70.50 83.42 81.78 14.46%
EPS 9.86 -4.50 1.08 1.64 1.17 1.75 0.92 386.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.37 1.41 1.40 1.39 1.38 1.36 5.32%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 91.02 76.27 68.36 76.86 64.09 75.93 74.62 14.17%
EPS 8.96 -4.09 0.99 1.49 1.06 1.59 0.84 385.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3364 1.2465 1.2862 1.2727 1.2636 1.256 1.2409 5.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.405 0.395 0.54 0.525 0.54 0.45 0.48 -
P/RPS 0.40 0.47 0.72 0.62 0.77 0.54 0.59 -22.84%
P/EPS 4.11 -8.78 50.00 32.03 46.12 25.81 52.17 -81.65%
EY 24.35 -11.39 2.00 3.12 2.17 3.87 1.92 444.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.38 0.38 0.39 0.33 0.35 -13.83%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 02/03/15 24/11/14 25/08/14 26/05/14 21/02/14 25/11/13 -
Price 0.49 0.375 0.51 0.55 0.52 0.53 0.48 -
P/RPS 0.49 0.45 0.68 0.65 0.74 0.64 0.59 -11.65%
P/EPS 4.97 -8.33 47.22 33.56 44.41 30.40 52.17 -79.17%
EY 20.12 -12.00 2.12 2.98 2.25 3.29 1.92 379.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.36 0.39 0.37 0.38 0.35 -3.85%

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