[KPSCB] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 82.41%
YoY- 194.37%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 773,852 925,964 1,005,812 807,780 570,832 494,844 592,048 4.56%
PBT 14,476 3,412 25,476 8,612 10,840 13,452 63,372 -21.79%
Tax -4,632 -1,364 -8,188 13,036 -3,116 -2,608 -4,712 -0.28%
NP 9,844 2,048 17,288 21,648 7,724 10,844 58,660 -25.71%
-
NP to SH 9,752 1,636 17,064 21,348 7,252 10,716 58,308 -25.75%
-
Tax Rate 32.00% 39.98% 32.14% -151.37% 28.75% 19.39% 7.44% -
Total Cost 764,008 923,916 988,524 786,132 563,108 484,000 533,388 6.16%
-
Net Worth 263,132 270,523 267,567 261,654 245,200 238,001 217,305 3.23%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 263,132 270,523 267,567 261,654 245,200 238,001 217,305 3.23%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.27% 0.22% 1.72% 2.68% 1.35% 2.19% 9.91% -
ROE 3.71% 0.60% 6.38% 8.16% 2.96% 4.50% 26.83% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 523.48 626.38 680.40 546.44 386.15 334.75 400.50 4.55%
EPS 6.60 1.12 11.56 14.44 4.92 7.24 39.44 -25.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.83 1.81 1.77 1.6587 1.61 1.47 3.23%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 475.89 569.44 618.54 496.76 351.04 304.31 364.09 4.55%
EPS 6.00 1.01 10.49 13.13 4.46 6.59 35.86 -25.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6182 1.6636 1.6455 1.6091 1.5079 1.4636 1.3364 3.23%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.58 0.36 0.52 0.545 0.53 0.63 0.405 -
P/RPS 0.11 0.06 0.08 0.10 0.14 0.19 0.10 1.59%
P/EPS 8.79 32.53 4.50 3.77 10.80 8.69 1.03 42.90%
EY 11.37 3.07 22.20 26.50 9.26 11.51 97.39 -30.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.20 0.29 0.31 0.32 0.39 0.28 2.77%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 29/06/20 27/05/19 28/05/18 15/05/17 30/05/16 29/05/15 -
Price 0.565 0.33 0.53 0.65 0.52 0.545 0.49 -
P/RPS 0.11 0.05 0.08 0.12 0.13 0.16 0.12 -1.43%
P/EPS 8.56 29.82 4.59 4.50 10.60 7.52 1.24 37.94%
EY 11.68 3.35 21.78 22.22 9.43 13.30 80.50 -27.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.18 0.29 0.37 0.31 0.34 0.33 -0.51%

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