[KPSCB] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -36.64%
YoY- 72.28%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 557,472 565,214 553,719 501,263 525,564 506,643 500,254 7.45%
PBT 12,907 20,545 21,208 21,726 34,206 15,842 15,201 -10.28%
Tax -4,353 -1,308 -986 -1,058 -1,584 -2,090 -1,954 70.15%
NP 8,554 19,237 20,222 20,668 32,622 13,752 13,247 -25.19%
-
NP to SH 8,240 18,969 19,952 20,579 32,477 13,596 13,158 -26.69%
-
Tax Rate 33.73% 6.37% 4.65% 4.87% 4.63% 13.19% 12.85% -
Total Cost 548,918 545,977 533,497 480,595 492,942 492,891 487,007 8.26%
-
Net Worth 243,914 240,761 241,002 238,001 147,909 222,626 220,262 7.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 243,914 240,761 241,002 238,001 147,909 222,626 220,262 7.00%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.53% 3.40% 3.65% 4.12% 6.21% 2.71% 2.65% -
ROE 3.38% 7.88% 8.28% 8.65% 21.96% 6.11% 5.97% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 377.11 385.01 374.57 339.09 355.33 342.73 338.40 7.45%
EPS 5.57 12.92 13.50 13.92 21.96 9.20 8.90 -26.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.64 1.6303 1.61 1.00 1.506 1.49 7.00%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 342.83 347.59 340.52 308.26 323.21 311.57 307.64 7.45%
EPS 5.07 11.67 12.27 12.66 19.97 8.36 8.09 -26.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.4806 1.4821 1.4636 0.9096 1.3691 1.3545 7.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.51 0.56 0.52 0.63 0.525 0.39 0.425 -
P/RPS 0.14 0.15 0.14 0.19 0.15 0.11 0.13 5.04%
P/EPS 9.15 4.33 3.85 4.53 2.39 4.24 4.77 54.07%
EY 10.93 23.07 25.96 22.10 41.82 23.58 20.94 -35.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.32 0.39 0.53 0.26 0.29 4.52%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 21/11/16 29/08/16 30/05/16 29/02/16 30/11/15 24/08/15 -
Price 0.52 0.52 0.54 0.545 0.615 0.47 0.36 -
P/RPS 0.14 0.14 0.14 0.16 0.17 0.14 0.11 17.35%
P/EPS 9.33 4.02 4.00 3.91 2.80 5.11 4.04 74.27%
EY 10.72 24.85 24.99 25.54 35.70 19.57 24.72 -42.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.33 0.34 0.62 0.31 0.24 21.03%

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