[KPSCB] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -33.88%
YoY- 17.36%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 176,581 129,036 117,541 111,152 121,341 133,428 89,986 11.87%
PBT 4,026 2,272 2,935 2,294 2,568 4,101 2,708 6.82%
Tax -1,255 -1,158 -836 -700 -1,195 -737 36 -
NP 2,771 1,114 2,099 1,594 1,373 3,364 2,744 0.16%
-
NP to SH 2,688 1,057 2,040 1,602 1,365 3,349 2,778 -0.54%
-
Tax Rate 31.17% 50.97% 28.48% 30.51% 46.53% 17.97% -1.33% -
Total Cost 173,810 127,922 115,442 109,558 119,968 130,064 87,242 12.16%
-
Net Worth 249,827 240,761 222,626 209,149 201,782 186,262 177,732 5.83%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 249,827 240,761 222,626 209,149 201,782 186,262 177,732 5.83%
NOSH 147,827 146,805 147,826 148,333 148,369 147,827 149,354 -0.17%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.57% 0.86% 1.79% 1.43% 1.13% 2.52% 3.05% -
ROE 1.08% 0.44% 0.92% 0.77% 0.68% 1.80% 1.56% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 119.45 87.90 79.51 74.93 81.78 90.26 60.25 12.07%
EPS 1.82 0.72 1.38 1.08 0.92 2.28 1.86 -0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.64 1.506 1.41 1.36 1.26 1.19 6.01%
Adjusted Per Share Value based on latest NOSH - 148,333
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 108.59 79.35 72.28 68.36 74.62 82.05 55.34 11.87%
EPS 1.65 0.65 1.25 0.99 0.84 2.06 1.71 -0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5364 1.4806 1.3691 1.2862 1.2409 1.1455 1.093 5.83%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.52 0.56 0.39 0.54 0.48 0.36 0.27 -
P/RPS 0.44 0.64 0.49 0.72 0.59 0.40 0.45 -0.37%
P/EPS 28.60 77.78 28.26 50.00 52.17 15.89 14.52 11.94%
EY 3.50 1.29 3.54 2.00 1.92 6.29 6.89 -10.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.26 0.38 0.35 0.29 0.23 5.09%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 21/11/16 30/11/15 24/11/14 25/11/13 27/11/12 29/11/11 -
Price 0.525 0.52 0.47 0.51 0.48 0.38 0.30 -
P/RPS 0.44 0.59 0.59 0.68 0.59 0.42 0.50 -2.10%
P/EPS 28.87 72.22 34.06 47.22 52.17 16.77 16.13 10.17%
EY 3.46 1.38 2.94 2.12 1.92 5.96 6.20 -9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.31 0.36 0.35 0.30 0.25 3.64%

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