[KPSCB] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -58.75%
YoY- -59.24%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 129,036 117,541 111,152 121,341 133,428 89,986 91,509 5.88%
PBT 2,272 2,935 2,294 2,568 4,101 2,708 3,275 -5.90%
Tax -1,158 -836 -700 -1,195 -737 36 2,363 -
NP 1,114 2,099 1,594 1,373 3,364 2,744 5,638 -23.66%
-
NP to SH 1,057 2,040 1,602 1,365 3,349 2,778 5,626 -24.30%
-
Tax Rate 50.97% 28.48% 30.51% 46.53% 17.97% -1.33% -72.15% -
Total Cost 127,922 115,442 109,558 119,968 130,064 87,242 85,871 6.86%
-
Net Worth 240,761 222,626 209,149 201,782 186,262 177,732 161,987 6.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 240,761 222,626 209,149 201,782 186,262 177,732 161,987 6.82%
NOSH 146,805 147,826 148,333 148,369 147,827 149,354 147,664 -0.09%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.86% 1.79% 1.43% 1.13% 2.52% 3.05% 6.16% -
ROE 0.44% 0.92% 0.77% 0.68% 1.80% 1.56% 3.47% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 87.90 79.51 74.93 81.78 90.26 60.25 61.97 5.99%
EPS 0.72 1.38 1.08 0.92 2.28 1.86 3.81 -24.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.506 1.41 1.36 1.26 1.19 1.097 6.92%
Adjusted Per Share Value based on latest NOSH - 148,369
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 79.27 72.21 68.28 74.54 81.97 55.28 56.21 5.89%
EPS 0.65 1.25 0.98 0.84 2.06 1.71 3.46 -24.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.479 1.3676 1.2848 1.2396 1.1442 1.0918 0.9951 6.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.56 0.39 0.54 0.48 0.36 0.27 0.24 -
P/RPS 0.64 0.49 0.72 0.59 0.40 0.45 0.39 8.59%
P/EPS 77.78 28.26 50.00 52.17 15.89 14.52 6.30 51.96%
EY 1.29 3.54 2.00 1.92 6.29 6.89 15.87 -34.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.38 0.35 0.29 0.23 0.22 7.51%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 30/11/15 24/11/14 25/11/13 27/11/12 29/11/11 29/11/10 -
Price 0.52 0.47 0.51 0.48 0.38 0.30 0.24 -
P/RPS 0.59 0.59 0.68 0.59 0.42 0.50 0.39 7.13%
P/EPS 72.22 34.06 47.22 52.17 16.77 16.13 6.30 50.10%
EY 1.38 2.94 2.12 1.92 5.96 6.20 15.87 -33.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.36 0.35 0.30 0.25 0.22 6.43%

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