[KPSCB] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -10.23%
YoY- -38.26%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 954,398 899,187 887,708 825,248 775,740 775,919 728,962 19.61%
PBT 9,489 14,798 15,204 16,612 17,396 19,529 20,600 -40.27%
Tax -2,897 -6,042 -7,327 -7,056 -6,750 -6,176 -5,166 -31.92%
NP 6,592 8,756 7,877 9,556 10,646 13,353 15,434 -43.19%
-
NP to SH 6,489 8,645 7,761 9,402 10,473 13,104 15,166 -43.13%
-
Tax Rate 30.53% 40.83% 48.19% 42.48% 38.80% 31.62% 25.08% -
Total Cost 947,806 890,431 879,831 815,692 765,094 762,566 713,528 20.77%
-
Net Worth 270,523 269,045 269,045 267,567 266,088 264,610 254,262 4.20%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 270,523 269,045 269,045 267,567 266,088 264,610 254,262 4.20%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 0.69% 0.97% 0.89% 1.16% 1.37% 1.72% 2.12% -
ROE 2.40% 3.21% 2.88% 3.51% 3.94% 4.95% 5.96% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 645.62 608.27 600.50 558.25 524.76 524.88 493.12 19.61%
EPS 4.39 5.85 5.25 6.36 7.08 8.86 10.26 -43.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.82 1.82 1.81 1.80 1.79 1.72 4.20%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 586.30 552.38 545.33 506.96 476.54 476.65 447.81 19.62%
EPS 3.99 5.31 4.77 5.78 6.43 8.05 9.32 -43.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6619 1.6528 1.6528 1.6437 1.6346 1.6255 1.562 4.20%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.495 0.48 0.50 0.52 0.48 0.545 0.59 -
P/RPS 0.08 0.08 0.08 0.09 0.09 0.10 0.12 -23.62%
P/EPS 11.28 8.21 9.52 8.18 6.78 6.15 5.75 56.51%
EY 8.87 12.18 10.50 12.23 14.76 16.26 17.39 -36.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.27 0.29 0.27 0.30 0.34 -14.20%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 30/08/19 27/05/19 01/03/19 23/11/18 27/08/18 -
Price 0.47 0.47 0.48 0.53 0.515 0.545 0.575 -
P/RPS 0.07 0.08 0.08 0.09 0.10 0.10 0.12 -30.11%
P/EPS 10.71 8.04 9.14 8.33 7.27 6.15 5.60 53.89%
EY 9.34 12.44 10.94 12.00 13.76 16.26 17.84 -34.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.26 0.29 0.29 0.30 0.33 -14.65%

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