[KPSCB] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 24.94%
YoY- 338.34%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 368,269 256,275 293,234 265,078 229,200 247,842 196,892 10.99%
PBT 10,440 6,265 7,615 20,614 5,444 9,684 7,418 5.85%
Tax -2,438 -1,773 -1,722 -2,321 -1,295 -1,972 -2,133 2.25%
NP 8,002 4,492 5,893 18,293 4,149 7,712 5,285 7.15%
-
NP to SH 7,887 4,426 5,687 18,213 4,155 7,693 5,259 6.98%
-
Tax Rate 23.35% 28.30% 22.61% 11.26% 23.79% 20.36% 28.75% -
Total Cost 360,267 251,783 287,341 246,785 225,051 240,130 191,607 11.09%
-
Net Worth 254,262 248,349 241,002 220,270 206,958 199,566 183,305 5.60%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 254,262 248,349 241,002 220,270 206,958 199,566 183,305 5.60%
NOSH 147,827 147,827 147,827 147,832 147,827 147,827 147,827 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.17% 1.75% 2.01% 6.90% 1.81% 3.11% 2.68% -
ROE 3.10% 1.78% 2.36% 8.27% 2.01% 3.85% 2.87% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 249.12 173.36 198.36 179.31 155.05 167.66 133.19 10.99%
EPS 5.34 2.99 3.85 12.32 2.81 5.20 3.57 6.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.68 1.6303 1.49 1.40 1.35 1.24 5.60%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 226.47 157.60 180.33 163.01 140.95 152.42 121.08 10.99%
EPS 4.85 2.72 3.50 11.20 2.56 4.73 3.23 7.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5636 1.5273 1.4821 1.3546 1.2727 1.2273 1.1273 5.60%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.59 0.53 0.52 0.425 0.525 0.455 0.38 -
P/RPS 0.24 0.31 0.26 0.24 0.34 0.27 0.29 -3.10%
P/EPS 11.06 17.70 13.52 3.45 18.68 8.74 10.68 0.58%
EY 9.04 5.65 7.40 28.99 5.35 11.44 9.36 -0.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.32 0.29 0.38 0.34 0.31 1.55%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 29/08/16 24/08/15 25/08/14 26/08/13 23/08/12 -
Price 0.575 0.535 0.54 0.36 0.55 0.465 0.39 -
P/RPS 0.23 0.31 0.27 0.20 0.35 0.28 0.29 -3.78%
P/EPS 10.78 17.87 14.04 2.92 19.57 8.94 10.96 -0.27%
EY 9.28 5.60 7.12 34.22 5.11 11.19 9.12 0.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.33 0.24 0.39 0.34 0.31 1.04%

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