[KPSCB] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -25.87%
YoY- 251.8%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 789,076 577,142 563,626 510,160 453,802 492,244 440,426 10.20%
PBT 17,861 13,721 13,182 31,397 10,317 16,337 15,358 2.54%
Tax -6,273 -4,037 -3,840 -4,208 -2,660 -4,224 -3,828 8.57%
NP 11,588 9,684 9,342 27,189 7,657 12,113 11,530 0.08%
-
NP to SH 11,350 9,485 8,993 27,004 7,676 12,077 11,477 -0.18%
-
Tax Rate 35.12% 29.42% 29.13% 13.40% 25.78% 25.86% 24.93% -
Total Cost 777,488 567,458 554,284 482,970 446,145 480,130 428,896 10.41%
-
Net Worth 264,610 249,827 242,583 223,734 208,436 200,960 186,262 6.02%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 264,610 249,827 242,583 223,734 208,436 200,960 186,262 6.02%
NOSH 147,827 147,827 147,916 148,562 147,827 147,827 147,827 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.47% 1.68% 1.66% 5.33% 1.69% 2.46% 2.62% -
ROE 4.29% 3.80% 3.71% 12.07% 3.68% 6.01% 6.16% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 533.78 390.42 381.04 343.40 306.98 333.13 297.93 10.20%
EPS 7.68 6.41 6.08 18.27 5.19 8.17 7.80 -0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.69 1.64 1.506 1.41 1.36 1.26 6.02%
Adjusted Per Share Value based on latest NOSH - 147,826
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 485.26 354.92 346.61 313.73 279.07 302.71 270.85 10.20%
EPS 6.98 5.83 5.53 16.61 4.72 7.43 7.06 -0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6273 1.5364 1.4918 1.3759 1.2818 1.2358 1.1455 6.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.545 0.52 0.56 0.39 0.54 0.48 0.36 -
P/RPS 0.10 0.13 0.15 0.11 0.18 0.14 0.12 -2.99%
P/EPS 7.10 8.10 9.21 2.15 10.40 5.87 4.64 7.34%
EY 14.09 12.34 10.86 46.61 9.62 17.03 21.57 -6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.34 0.26 0.38 0.35 0.29 0.56%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 27/11/17 21/11/16 30/11/15 24/11/14 25/11/13 27/11/12 -
Price 0.545 0.525 0.52 0.47 0.51 0.48 0.38 -
P/RPS 0.10 0.13 0.14 0.14 0.17 0.14 0.13 -4.27%
P/EPS 7.10 8.18 8.55 2.59 9.82 5.87 4.89 6.40%
EY 14.09 12.22 11.69 38.67 10.18 17.03 20.43 -6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.32 0.31 0.36 0.35 0.30 0.00%

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