[KPSCB] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 7.94%
YoY- 19.67%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 449,403 519,516 715,255 591,807 432,857 422,720 382,620 2.71%
PBT 5,285 1,814 10,797 13,396 10,291 9,887 23,548 -22.02%
Tax -1,878 -1,112 -3,995 -4,705 -3,028 -2,880 -3,156 -8.28%
NP 3,407 702 6,802 8,691 7,263 7,007 20,392 -25.76%
-
NP to SH 3,413 725 6,687 8,513 7,114 6,745 20,253 -25.65%
-
Tax Rate 35.53% 61.30% 37.00% 35.12% 29.42% 29.13% 13.40% -
Total Cost 445,996 518,814 708,453 583,116 425,594 415,713 362,228 3.52%
-
Net Worth 264,610 272,001 269,045 264,610 249,827 242,583 223,734 2.83%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 264,610 272,001 269,045 264,610 249,827 242,583 223,734 2.83%
NOSH 147,827 147,827 147,827 147,827 147,827 147,916 148,562 -0.08%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 0.76% 0.14% 0.95% 1.47% 1.68% 1.66% 5.33% -
ROE 1.29% 0.27% 2.49% 3.22% 2.85% 2.78% 9.05% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 304.01 351.43 483.85 400.34 292.81 285.78 257.55 2.80%
EPS 2.31 0.49 4.52 5.76 4.81 4.56 13.70 -25.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.84 1.82 1.79 1.69 1.64 1.506 2.91%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 276.37 319.49 439.86 363.94 266.19 259.96 235.30 2.71%
EPS 2.10 0.45 4.11 5.24 4.37 4.15 12.45 -25.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6273 1.6727 1.6545 1.6273 1.5364 1.4918 1.3759 2.83%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.53 0.44 0.48 0.545 0.52 0.56 0.39 -
P/RPS 0.17 0.13 0.10 0.14 0.18 0.20 0.15 2.10%
P/EPS 22.96 89.72 10.61 9.46 10.81 12.28 2.86 41.45%
EY 4.36 1.11 9.42 10.57 9.25 8.14 34.96 -29.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.26 0.30 0.31 0.34 0.26 2.41%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 27/11/20 28/11/19 23/11/18 27/11/17 21/11/16 30/11/15 -
Price 0.545 0.48 0.47 0.545 0.525 0.52 0.47 -
P/RPS 0.18 0.14 0.10 0.14 0.18 0.18 0.18 0.00%
P/EPS 23.61 97.87 10.39 9.46 10.91 11.40 3.45 37.74%
EY 4.24 1.02 9.62 10.57 9.17 8.77 29.01 -27.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.26 0.30 0.31 0.32 0.31 -0.54%

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