[KPSCB] QoQ TTM 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- -4.93%
YoY- 39.52%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 550,678 576,469 557,472 565,214 553,719 501,263 525,564 3.16%
PBT 11,605 12,254 12,907 20,545 21,208 21,726 34,206 -51.38%
Tax -4,207 -4,480 -4,353 -1,308 -986 -1,058 -1,584 91.89%
NP 7,398 7,774 8,554 19,237 20,222 20,668 32,622 -62.84%
-
NP to SH 7,231 7,374 8,240 18,969 19,952 20,579 32,477 -63.29%
-
Tax Rate 36.25% 36.56% 33.73% 6.37% 4.65% 4.87% 4.63% -
Total Cost 543,280 568,695 548,918 545,977 533,497 480,595 492,942 6.70%
-
Net Worth 248,349 245,200 243,914 240,761 241,002 238,001 147,909 41.31%
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 248,349 245,200 243,914 240,761 241,002 238,001 147,909 41.31%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 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 1.34% 1.35% 1.53% 3.40% 3.65% 4.12% 6.21% -
ROE 2.91% 3.01% 3.38% 7.88% 8.28% 8.65% 21.96% -
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 372.51 389.96 377.11 385.01 374.57 339.09 355.33 3.20%
EPS 4.89 4.99 5.57 12.92 13.50 13.92 21.96 -63.29%
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 1.00 41.36%
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 338.65 354.51 342.83 347.59 340.52 308.26 323.21 3.16%
EPS 4.45 4.53 5.07 11.67 12.27 12.66 19.97 -63.27%
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 0.9096 41.31%
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 0.14 0.14 0.14 0.15 0.14 0.19 0.15 -4.49%
P/EPS 10.84 10.62 9.15 4.33 3.85 4.53 2.39 174.25%
EY 9.23 9.41 10.93 23.07 25.96 22.10 41.82 -63.51%
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 0.53 -28.58%
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 0.14 0.13 0.14 0.14 0.14 0.16 0.17 -12.15%
P/EPS 10.94 10.42 9.33 4.02 4.00 3.91 2.80 148.27%
EY 9.14 9.59 10.72 24.85 24.99 25.54 35.70 -59.71%
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 0.62 -35.68%

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