[KPSCB] QoQ TTM Result on 30-Sep-2017 [#3]

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 22.56%
YoY- -53.28%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 728,962 676,205 616,968 598,223 550,678 576,469 557,472 19.63%
PBT 20,600 20,868 16,425 13,359 11,605 12,254 12,907 36.68%
Tax -5,166 -5,463 -4,501 -4,303 -4,207 -4,480 -4,353 12.12%
NP 15,434 15,405 11,924 9,056 7,398 7,774 8,554 48.36%
-
NP to SH 15,166 15,228 11,704 8,862 7,231 7,374 8,240 50.35%
-
Tax Rate 25.08% 26.18% 27.40% 32.21% 36.25% 36.56% 33.73% -
Total Cost 713,528 660,800 605,044 589,167 543,280 568,695 548,918 19.16%
-
Net Worth 254,262 261,654 254,262 249,827 248,349 245,200 243,914 2.81%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 254,262 261,654 254,262 249,827 248,349 245,200 243,914 2.81%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.12% 2.28% 1.93% 1.51% 1.34% 1.35% 1.53% -
ROE 5.96% 5.82% 4.60% 3.55% 2.91% 3.01% 3.38% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 493.12 457.43 417.36 404.68 372.51 389.96 377.11 19.63%
EPS 10.26 10.30 7.92 5.99 4.89 4.99 5.57 50.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.77 1.72 1.69 1.68 1.6587 1.65 2.81%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 448.29 415.85 379.42 367.89 338.65 354.51 342.83 19.63%
EPS 9.33 9.36 7.20 5.45 4.45 4.53 5.07 50.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5636 1.6091 1.5636 1.5364 1.5273 1.5079 1.50 2.81%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.59 0.545 0.51 0.52 0.53 0.53 0.51 -
P/RPS 0.12 0.12 0.12 0.13 0.14 0.14 0.14 -9.79%
P/EPS 5.75 5.29 6.44 8.67 10.84 10.62 9.15 -26.69%
EY 17.39 18.90 15.52 11.53 9.23 9.41 10.93 36.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.30 0.31 0.32 0.32 0.31 6.36%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 26/02/18 27/11/17 28/08/17 15/05/17 27/02/17 -
Price 0.575 0.65 0.545 0.525 0.535 0.52 0.52 -
P/RPS 0.12 0.14 0.13 0.13 0.14 0.13 0.14 -9.79%
P/EPS 5.60 6.31 6.88 8.76 10.94 10.42 9.33 -28.91%
EY 17.84 15.85 14.53 11.42 9.14 9.59 10.72 40.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.32 0.31 0.32 0.31 0.32 2.07%

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