[KPSCB] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 16.27%
YoY- 194.37%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 183,933 223,538 166,324 201,945 184,112 176,581 113,567 37.79%
PBT 4,001 2,955 3,287 7,153 6,134 4,026 3,555 8.17%
Tax -2,047 -2,265 -697 -1,741 -1,473 -1,255 -994 61.65%
NP 1,954 690 2,590 5,412 4,661 2,771 2,561 -16.46%
-
NP to SH 1,959 626 2,551 5,337 4,590 2,688 2,613 -17.42%
-
Tax Rate 51.16% 76.65% 21.20% 24.34% 24.01% 31.17% 27.96% -
Total Cost 181,979 222,848 163,734 196,533 179,451 173,810 111,006 38.90%
-
Net Worth 266,088 264,610 254,262 261,654 254,262 249,827 248,349 4.69%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 266,088 264,610 254,262 261,654 254,262 249,827 248,349 4.69%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.06% 0.31% 1.56% 2.68% 2.53% 1.57% 2.26% -
ROE 0.74% 0.24% 1.00% 2.04% 1.81% 1.08% 1.05% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 124.42 151.22 112.51 136.61 124.55 119.45 76.82 37.79%
EPS 1.33 0.42 1.73 3.61 3.10 1.82 1.77 -17.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.79 1.72 1.77 1.72 1.69 1.68 4.69%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 113.11 137.47 102.28 124.19 113.22 108.59 69.84 37.78%
EPS 1.20 0.38 1.57 3.28 2.82 1.65 1.61 -17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6364 1.6273 1.5636 1.6091 1.5636 1.5364 1.5273 4.69%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.48 0.545 0.59 0.545 0.51 0.52 0.53 -
P/RPS 0.39 0.36 0.52 0.40 0.41 0.44 0.69 -31.56%
P/EPS 36.22 128.70 34.19 15.10 16.43 28.60 29.98 13.39%
EY 2.76 0.78 2.92 6.62 6.09 3.50 3.34 -11.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.34 0.31 0.30 0.31 0.32 -10.68%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 01/03/19 23/11/18 27/08/18 28/05/18 26/02/18 27/11/17 28/08/17 -
Price 0.515 0.545 0.575 0.65 0.545 0.525 0.535 -
P/RPS 0.41 0.36 0.51 0.48 0.44 0.44 0.70 -29.92%
P/EPS 38.86 128.70 33.32 18.00 17.55 28.87 30.27 18.06%
EY 2.57 0.78 3.00 5.55 5.70 3.46 3.30 -15.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.33 0.37 0.32 0.31 0.32 -6.33%

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