[KPSCB] QoQ TTM 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- -9.86%
YoY- -36.01%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 508,170 464,374 463,817 474,006 467,956 492,648 496,666 1.53%
PBT 13,857 32 10,558 10,832 11,574 15,072 14,379 -2.43%
Tax -1,823 -929 -1,995 -2,490 -2,333 -3,167 -3,912 -39.92%
NP 12,034 -897 8,563 8,342 9,241 11,905 10,467 9.75%
-
NP to SH 11,945 -901 8,336 8,099 8,985 11,638 10,672 7.80%
-
Tax Rate 13.16% 2,903.12% 18.90% 22.99% 20.16% 21.01% 27.21% -
Total Cost 496,136 465,271 455,254 465,664 458,715 480,743 486,199 1.35%
-
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 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
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 2.37% -0.19% 1.85% 1.76% 1.97% 2.42% 2.11% -
ROE 5.50% -0.44% 3.99% 3.91% 4.37% 5.70% 5.29% -
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 343.76 313.88 312.69 320.65 316.56 332.87 334.75 1.78%
EPS 8.08 -0.61 5.62 5.48 6.08 7.86 7.19 8.09%
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 312.51 285.58 285.23 291.50 287.78 302.96 305.43 1.54%
EPS 7.35 -0.55 5.13 4.98 5.53 7.16 6.56 7.88%
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 0.12 0.13 0.17 0.16 0.17 0.14 0.14 -9.77%
P/EPS 5.01 -64.86 9.61 9.58 8.88 5.72 6.67 -17.38%
EY 19.95 -1.54 10.41 10.44 11.26 17.47 14.99 21.01%
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 0.14 0.12 0.16 0.17 0.16 0.16 0.14 0.00%
P/EPS 6.06 -61.58 9.08 10.04 8.56 6.74 6.67 -6.19%
EY 16.49 -1.62 11.02 9.96 11.69 14.84 14.99 6.57%
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