[KPSCB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -37.53%
YoY- 338.34%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 736,538 512,550 586,468 530,156 458,400 495,684 393,784 10.99%
PBT 20,880 12,530 15,230 41,228 10,888 19,368 14,836 5.85%
Tax -4,876 -3,546 -3,444 -4,642 -2,590 -3,944 -4,266 2.25%
NP 16,004 8,984 11,786 36,586 8,298 15,424 10,570 7.15%
-
NP to SH 15,774 8,852 11,374 36,426 8,310 15,386 10,518 6.98%
-
Tax Rate 23.35% 28.30% 22.61% 11.26% 23.79% 20.36% 28.75% -
Total Cost 720,534 503,566 574,682 493,570 450,102 480,260 383,214 11.09%
-
Net Worth 254,262 248,349 241,002 220,270 206,958 199,566 183,305 5.60%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 254,262 248,349 241,002 220,270 206,958 199,566 183,305 5.60%
NOSH 147,827 147,827 147,827 147,832 147,827 147,827 147,827 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.17% 1.75% 2.01% 6.90% 1.81% 3.11% 2.68% -
ROE 6.20% 3.56% 4.72% 16.54% 4.02% 7.71% 5.74% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 498.24 346.72 396.73 358.62 310.09 335.31 266.38 10.99%
EPS 10.68 5.98 7.70 24.64 5.62 10.40 7.14 6.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.68 1.6303 1.49 1.40 1.35 1.24 5.60%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 452.95 315.20 360.66 326.03 281.90 304.83 242.16 10.99%
EPS 9.70 5.44 6.99 22.40 5.11 9.46 6.47 6.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5636 1.5273 1.4821 1.3546 1.2727 1.2273 1.1273 5.60%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.59 0.53 0.52 0.425 0.525 0.455 0.38 -
P/RPS 0.12 0.15 0.13 0.12 0.17 0.14 0.14 -2.53%
P/EPS 5.53 8.85 6.76 1.72 9.34 4.37 5.34 0.58%
EY 18.09 11.30 14.80 57.98 10.71 22.87 18.72 -0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.32 0.29 0.38 0.34 0.31 1.55%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 29/08/16 24/08/15 25/08/14 26/08/13 23/08/12 -
Price 0.575 0.535 0.54 0.36 0.55 0.465 0.39 -
P/RPS 0.12 0.15 0.14 0.10 0.18 0.14 0.15 -3.64%
P/EPS 5.39 8.93 7.02 1.46 9.78 4.47 5.48 -0.27%
EY 18.56 11.19 14.25 68.44 10.22 22.38 18.24 0.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.33 0.24 0.39 0.34 0.31 1.04%

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