[KPSCB] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -64.86%
YoY- -48.19%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 113,567 142,708 135,202 129,036 169,523 123,711 143,421 -14.42%
PBT 3,555 2,710 3,020 2,272 4,252 3,363 14,295 -60.48%
Tax -994 -779 -1,473 -1,158 -1,070 -652 -2,826 -50.20%
NP 2,561 1,931 1,547 1,114 3,182 2,711 11,469 -63.22%
-
NP to SH 2,613 1,813 1,495 1,057 3,008 2,679 11,463 -62.71%
-
Tax Rate 27.96% 28.75% 48.77% 50.97% 25.16% 19.39% 19.77% -
Total Cost 111,006 140,777 133,655 127,922 166,341 121,000 131,952 -10.89%
-
Net Worth 248,349 245,200 243,914 240,761 241,002 238,001 233,566 4.18%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 248,349 245,200 243,914 240,761 241,002 238,001 233,566 4.18%
NOSH 147,827 147,827 147,827 146,805 147,827 147,827 147,827 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.26% 1.35% 1.14% 0.86% 1.88% 2.19% 8.00% -
ROE 1.05% 0.74% 0.61% 0.44% 1.25% 1.13% 4.91% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 76.82 96.54 91.46 87.90 114.68 83.69 97.02 -14.42%
EPS 1.77 1.23 1.01 0.72 2.04 1.81 7.75 -62.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.6587 1.65 1.64 1.6303 1.61 1.58 4.18%
Adjusted Per Share Value based on latest NOSH - 146,805
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.84 87.76 83.15 79.35 104.25 76.08 88.20 -14.42%
EPS 1.61 1.11 0.92 0.65 1.85 1.65 7.05 -62.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5273 1.5079 1.50 1.4806 1.4821 1.4636 1.4364 4.17%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.53 0.53 0.51 0.56 0.52 0.63 0.525 -
P/RPS 0.69 0.55 0.56 0.64 0.45 0.75 0.54 17.77%
P/EPS 29.98 43.21 50.43 77.78 25.56 34.76 6.77 169.91%
EY 3.34 2.31 1.98 1.29 3.91 2.88 14.77 -62.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.31 0.34 0.32 0.39 0.33 -2.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 15/05/17 27/02/17 21/11/16 29/08/16 30/05/16 29/02/16 -
Price 0.535 0.52 0.52 0.52 0.54 0.545 0.615 -
P/RPS 0.70 0.54 0.57 0.59 0.47 0.65 0.63 7.28%
P/EPS 30.27 42.40 51.42 72.22 26.54 30.07 7.93 144.44%
EY 3.30 2.36 1.94 1.38 3.77 3.33 12.61 -59.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.32 0.32 0.33 0.34 0.39 -12.36%

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