[KPSCB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 75.48%
YoY- 46.28%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 293,234 265,078 229,200 247,842 196,892 193,660 184,056 8.06%
PBT 7,615 20,614 5,444 9,684 7,418 11,347 7,664 -0.10%
Tax -1,722 -2,321 -1,295 -1,972 -2,133 -2,681 -1,150 6.95%
NP 5,893 18,293 4,149 7,712 5,285 8,666 6,514 -1.65%
-
NP to SH 5,687 18,213 4,155 7,693 5,259 8,630 6,513 -2.23%
-
Tax Rate 22.61% 11.26% 23.79% 20.36% 28.75% 23.63% 15.01% -
Total Cost 287,341 246,785 225,051 240,130 191,607 184,994 177,542 8.34%
-
Net Worth 241,002 220,270 206,958 199,566 183,305 172,305 156,548 7.44%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 241,002 220,270 206,958 199,566 183,305 172,305 156,548 7.44%
NOSH 147,827 147,832 147,827 147,827 147,827 147,269 147,687 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.01% 6.90% 1.81% 3.11% 2.68% 4.47% 3.54% -
ROE 2.36% 8.27% 2.01% 3.85% 2.87% 5.01% 4.16% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 198.36 179.31 155.05 167.66 133.19 131.50 124.63 8.04%
EPS 3.85 12.32 2.81 5.20 3.57 5.86 4.41 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6303 1.49 1.40 1.35 1.24 1.17 1.06 7.43%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 180.33 163.01 140.95 152.42 121.08 119.09 113.19 8.06%
EPS 3.50 11.20 2.56 4.73 3.23 5.31 4.01 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4821 1.3546 1.2727 1.2273 1.1273 1.0596 0.9627 7.44%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.52 0.425 0.525 0.455 0.38 0.35 0.19 -
P/RPS 0.26 0.24 0.34 0.27 0.29 0.27 0.15 9.59%
P/EPS 13.52 3.45 18.68 8.74 10.68 5.97 4.31 20.96%
EY 7.40 28.99 5.35 11.44 9.36 16.74 23.21 -17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.38 0.34 0.31 0.30 0.18 10.05%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 24/08/15 25/08/14 26/08/13 23/08/12 29/08/11 30/08/10 -
Price 0.54 0.36 0.55 0.465 0.39 0.29 0.22 -
P/RPS 0.27 0.20 0.35 0.28 0.29 0.22 0.18 6.98%
P/EPS 14.04 2.92 19.57 8.94 10.96 4.95 4.99 18.79%
EY 7.12 34.22 5.11 11.19 9.12 20.21 20.05 -15.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.39 0.34 0.31 0.25 0.21 7.81%

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