[KPSCB] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 140.03%
YoY- -45.99%
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 256,275 293,234 265,078 229,200 247,842 196,892 193,660 4.77%
PBT 6,265 7,615 20,614 5,444 9,684 7,418 11,347 -9.41%
Tax -1,773 -1,722 -2,321 -1,295 -1,972 -2,133 -2,681 -6.65%
NP 4,492 5,893 18,293 4,149 7,712 5,285 8,666 -10.36%
-
NP to SH 4,426 5,687 18,213 4,155 7,693 5,259 8,630 -10.52%
-
Tax Rate 28.30% 22.61% 11.26% 23.79% 20.36% 28.75% 23.63% -
Total Cost 251,783 287,341 246,785 225,051 240,130 191,607 184,994 5.26%
-
Net Worth 248,349 241,002 220,270 206,958 199,566 183,305 172,305 6.27%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 248,349 241,002 220,270 206,958 199,566 183,305 172,305 6.27%
NOSH 147,827 147,827 147,832 147,827 147,827 147,827 147,269 0.06%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.75% 2.01% 6.90% 1.81% 3.11% 2.68% 4.47% -
ROE 1.78% 2.36% 8.27% 2.01% 3.85% 2.87% 5.01% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 173.36 198.36 179.31 155.05 167.66 133.19 131.50 4.70%
EPS 2.99 3.85 12.32 2.81 5.20 3.57 5.86 -10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.6303 1.49 1.40 1.35 1.24 1.17 6.20%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 157.60 180.33 163.01 140.95 152.42 121.08 119.09 4.77%
EPS 2.72 3.50 11.20 2.56 4.73 3.23 5.31 -10.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5273 1.4821 1.3546 1.2727 1.2273 1.1273 1.0596 6.27%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.53 0.52 0.425 0.525 0.455 0.38 0.35 -
P/RPS 0.31 0.26 0.24 0.34 0.27 0.29 0.27 2.32%
P/EPS 17.70 13.52 3.45 18.68 8.74 10.68 5.97 19.83%
EY 5.65 7.40 28.99 5.35 11.44 9.36 16.74 -16.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.29 0.38 0.34 0.31 0.30 1.08%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 24/08/15 25/08/14 26/08/13 23/08/12 29/08/11 -
Price 0.535 0.54 0.36 0.55 0.465 0.39 0.29 -
P/RPS 0.31 0.27 0.20 0.35 0.28 0.29 0.22 5.87%
P/EPS 17.87 14.04 2.92 19.57 8.94 10.96 4.95 23.83%
EY 5.60 7.12 34.22 5.11 11.19 9.12 20.21 -19.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.24 0.39 0.34 0.31 0.25 4.19%

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