[KSSC] YoY TTM Result on 30-Sep-2017 [#3]

Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.88%
YoY- 53.34%
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 103,006 103,238 119,841 110,276 99,562 93,158 107,280 -0.67%
PBT 98 417 4,805 6,110 3,965 2,685 7,143 -51.04%
Tax -1,615 -315 -1,067 -1,430 -978 -689 -1,676 -0.61%
NP -1,517 102 3,738 4,680 2,987 1,996 5,467 -
-
NP to SH -1,651 32 3,735 4,335 2,827 1,755 4,879 -
-
Tax Rate 1,647.96% 75.54% 22.21% 23.40% 24.67% 25.66% 23.46% -
Total Cost 104,523 103,136 116,103 105,596 96,575 91,162 101,813 0.43%
-
Net Worth 77,760 79,679 79,679 77,760 74,879 72,959 72,959 1.06%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 1,920 3,775 -
Div Payout % - - - - - 109.40% 77.38% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 77,760 79,679 79,679 77,760 74,879 72,959 72,959 1.06%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -1.47% 0.10% 3.12% 4.24% 3.00% 2.14% 5.10% -
ROE -2.12% 0.04% 4.69% 5.57% 3.78% 2.41% 6.69% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 107.30 107.54 124.83 114.87 103.71 97.04 111.75 -0.67%
EPS -1.72 0.03 3.89 4.52 2.94 1.83 5.08 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 3.95 -
NAPS 0.81 0.83 0.83 0.81 0.78 0.76 0.76 1.06%
Adjusted Per Share Value based on latest NOSH - 96,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 59.18 59.31 68.85 63.35 57.20 53.52 61.63 -0.67%
EPS -0.95 0.02 2.15 2.49 1.62 1.01 2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 1.10 2.17 -
NAPS 0.4467 0.4578 0.4578 0.4467 0.4302 0.4192 0.4192 1.06%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.44 0.46 0.375 0.49 0.45 0.435 0.755 -
P/RPS 0.41 0.43 0.30 0.43 0.43 0.45 0.68 -8.07%
P/EPS -25.58 1,380.00 9.64 10.85 15.28 23.79 14.86 -
EY -3.91 0.07 10.38 9.22 6.54 4.20 6.73 -
DY 0.00 0.00 0.00 0.00 0.00 4.60 5.23 -
P/NAPS 0.54 0.55 0.45 0.60 0.58 0.57 0.99 -9.60%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 20/11/19 28/11/18 21/11/17 21/11/16 17/11/15 20/11/14 -
Price 0.465 0.475 0.345 0.42 0.425 0.46 0.65 -
P/RPS 0.43 0.44 0.28 0.37 0.41 0.47 0.58 -4.86%
P/EPS -27.04 1,425.00 8.87 9.30 14.43 25.16 12.79 -
EY -3.70 0.07 11.28 10.75 6.93 3.97 7.82 -
DY 0.00 0.00 0.00 0.00 0.00 4.35 6.08 -
P/NAPS 0.57 0.57 0.42 0.52 0.54 0.61 0.86 -6.61%

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