[KPSCB] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -20.93%
YoY- -66.7%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 953,673 789,076 577,142 563,626 510,160 453,802 492,244 11.64%
PBT 14,396 17,861 13,721 13,182 31,397 10,317 16,337 -2.08%
Tax -5,326 -6,273 -4,037 -3,840 -4,208 -2,660 -4,224 3.93%
NP 9,069 11,588 9,684 9,342 27,189 7,657 12,113 -4.70%
-
NP to SH 8,916 11,350 9,485 8,993 27,004 7,676 12,077 -4.92%
-
Tax Rate 37.00% 35.12% 29.42% 29.13% 13.40% 25.78% 25.86% -
Total Cost 944,604 777,488 567,458 554,284 482,970 446,145 480,130 11.93%
-
Net Worth 269,045 264,610 249,827 242,583 223,734 208,436 200,960 4.98%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 269,045 264,610 249,827 242,583 223,734 208,436 200,960 4.98%
NOSH 147,827 147,827 147,827 147,916 148,562 147,827 147,827 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.95% 1.47% 1.68% 1.66% 5.33% 1.69% 2.46% -
ROE 3.31% 4.29% 3.80% 3.71% 12.07% 3.68% 6.01% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 645.13 533.78 390.42 381.04 343.40 306.98 333.13 11.63%
EPS 6.03 7.68 6.41 6.08 18.27 5.19 8.17 -4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.79 1.69 1.64 1.506 1.41 1.36 4.97%
Adjusted Per Share Value based on latest NOSH - 146,805
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 586.48 485.26 354.92 346.61 313.73 279.07 302.71 11.64%
EPS 5.48 6.98 5.83 5.53 16.61 4.72 7.43 -4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6545 1.6273 1.5364 1.4918 1.3759 1.2818 1.2358 4.98%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.48 0.545 0.52 0.56 0.39 0.54 0.48 -
P/RPS 0.07 0.10 0.13 0.15 0.11 0.18 0.14 -10.90%
P/EPS 7.96 7.10 8.10 9.21 2.15 10.40 5.87 5.20%
EY 12.57 14.09 12.34 10.86 46.61 9.62 17.03 -4.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.31 0.34 0.26 0.38 0.35 -4.83%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 23/11/18 27/11/17 21/11/16 30/11/15 24/11/14 25/11/13 -
Price 0.47 0.545 0.525 0.52 0.47 0.51 0.48 -
P/RPS 0.07 0.10 0.13 0.14 0.14 0.17 0.14 -10.90%
P/EPS 7.79 7.10 8.18 8.55 2.59 9.82 5.87 4.82%
EY 12.83 14.09 12.22 11.69 38.67 10.18 17.03 -4.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.31 0.32 0.31 0.36 0.35 -4.83%

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