[KPSCB] YoY Quarter Result on 30-Jun-2016 [#2]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 12.28%
YoY- -17.27%
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 228,784 166,324 113,567 169,523 117,067 124,983 118,933 11.51%
PBT 1,879 3,287 3,555 4,252 4,770 3,426 4,168 -12.42%
Tax -968 -697 -994 -1,070 -1,142 -1,011 -854 2.10%
NP 911 2,590 2,561 3,182 3,628 2,415 3,314 -19.35%
-
NP to SH 910 2,551 2,613 3,008 3,636 2,423 3,309 -19.35%
-
Tax Rate 51.52% 21.20% 27.96% 25.16% 23.94% 29.51% 20.49% -
Total Cost 227,873 163,734 111,006 166,341 113,439 122,568 115,619 11.96%
-
Net Worth 269,045 254,262 248,349 241,002 220,262 206,958 199,566 5.10%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 269,045 254,262 248,349 241,002 220,262 206,958 199,566 5.10%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.40% 1.56% 2.26% 1.88% 3.10% 1.93% 2.79% -
ROE 0.34% 1.00% 1.05% 1.25% 1.65% 1.17% 1.66% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 154.76 112.51 76.82 114.68 79.19 84.55 80.45 11.51%
EPS 0.62 1.73 1.77 2.04 2.46 1.64 2.24 -19.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.72 1.68 1.6303 1.49 1.40 1.35 5.10%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 140.54 102.17 69.77 104.14 71.92 76.78 73.06 11.51%
EPS 0.56 1.57 1.61 1.85 2.23 1.49 2.03 -19.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6528 1.562 1.5256 1.4805 1.3531 1.2714 1.226 5.10%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.50 0.59 0.53 0.52 0.425 0.525 0.455 -
P/RPS 0.32 0.52 0.69 0.45 0.54 0.62 0.57 -9.16%
P/EPS 81.22 34.19 29.98 25.56 17.28 32.03 20.33 25.95%
EY 1.23 2.92 3.34 3.91 5.79 3.12 4.92 -20.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.32 0.32 0.29 0.38 0.34 -3.76%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 27/08/18 28/08/17 29/08/16 24/08/15 25/08/14 26/08/13 -
Price 0.48 0.575 0.535 0.54 0.36 0.55 0.465 -
P/RPS 0.31 0.51 0.70 0.47 0.45 0.65 0.58 -9.91%
P/EPS 77.97 33.32 30.27 26.54 14.64 33.56 20.77 24.65%
EY 1.28 3.00 3.30 3.77 6.83 2.98 4.81 -19.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.32 0.33 0.24 0.39 0.34 -4.37%

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