[KPSCB] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 11.2%
YoY- 251.8%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 591,807 432,857 422,720 382,620 340,352 369,183 330,320 10.20%
PBT 13,396 10,291 9,887 23,548 7,738 12,253 11,519 2.54%
Tax -4,705 -3,028 -2,880 -3,156 -1,995 -3,168 -2,871 8.57%
NP 8,691 7,263 7,007 20,392 5,743 9,085 8,648 0.08%
-
NP to SH 8,513 7,114 6,745 20,253 5,757 9,058 8,608 -0.18%
-
Tax Rate 35.12% 29.42% 29.13% 13.40% 25.78% 25.85% 24.92% -
Total Cost 583,116 425,594 415,713 362,228 334,609 360,098 321,672 10.41%
-
Net Worth 264,610 249,827 242,583 223,734 208,436 200,960 186,262 6.02%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 264,610 249,827 242,583 223,734 208,436 200,960 186,262 6.02%
NOSH 147,827 147,827 147,916 148,562 147,827 147,827 147,827 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.47% 1.68% 1.66% 5.33% 1.69% 2.46% 2.62% -
ROE 3.22% 2.85% 2.78% 9.05% 2.76% 4.51% 4.62% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 400.34 292.81 285.78 257.55 230.24 249.84 223.45 10.20%
EPS 5.76 4.81 4.56 13.70 3.89 6.13 5.85 -0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.69 1.64 1.506 1.41 1.36 1.26 6.02%
Adjusted Per Share Value based on latest NOSH - 147,826
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 363.94 266.19 259.96 235.30 209.31 227.04 203.14 10.20%
EPS 5.24 4.37 4.15 12.45 3.54 5.57 5.29 -0.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6273 1.5364 1.4918 1.3759 1.2818 1.2358 1.1455 6.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.545 0.52 0.56 0.39 0.54 0.48 0.36 -
P/RPS 0.14 0.18 0.20 0.15 0.23 0.19 0.16 -2.19%
P/EPS 9.46 10.81 12.28 2.86 13.87 7.83 6.18 7.35%
EY 10.57 9.25 8.14 34.96 7.21 12.77 16.18 -6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.34 0.26 0.38 0.35 0.29 0.56%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 27/11/17 21/11/16 30/11/15 24/11/14 25/11/13 27/11/12 -
Price 0.545 0.525 0.52 0.47 0.51 0.48 0.38 -
P/RPS 0.14 0.18 0.18 0.18 0.22 0.19 0.17 -3.18%
P/EPS 9.46 10.91 11.40 3.45 13.10 7.83 6.53 6.36%
EY 10.57 9.17 8.77 29.01 7.64 12.77 15.32 -5.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.32 0.31 0.36 0.35 0.30 0.00%

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