[KPSCB] YoY TTM Result on 30-Jun-2014 [#2]

Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -9.86%
YoY- -36.01%
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 550,678 553,719 500,254 474,006 508,753 382,660 384,644 6.15%
PBT 11,605 21,208 15,201 10,832 15,912 13,055 15,453 -4.65%
Tax -4,207 -986 -1,954 -2,490 -3,454 -2,142 786 -
NP 7,398 20,222 13,247 8,342 12,458 10,913 16,239 -12.27%
-
NP to SH 7,231 19,952 13,158 8,099 12,656 10,979 16,205 -12.57%
-
Tax Rate 36.25% 4.65% 12.85% 22.99% 21.71% 16.41% -5.09% -
Total Cost 543,280 533,497 487,007 465,664 496,295 371,747 368,405 6.68%
-
Net Worth 248,349 241,002 220,262 206,958 199,566 183,305 172,040 6.30%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 248,349 241,002 220,262 206,958 199,566 183,305 172,040 6.30%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,043 0.08%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.34% 3.65% 2.65% 1.76% 2.45% 2.85% 4.22% -
ROE 2.91% 8.28% 5.97% 3.91% 6.34% 5.99% 9.42% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 372.51 374.57 338.40 320.65 344.15 258.86 261.59 6.06%
EPS 4.89 13.50 8.90 5.48 8.56 7.43 11.02 -12.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.6303 1.49 1.40 1.35 1.24 1.17 6.20%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 338.65 340.52 307.64 291.50 312.87 235.32 236.54 6.15%
EPS 4.45 12.27 8.09 4.98 7.78 6.75 9.97 -12.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5273 1.4821 1.3545 1.2727 1.2273 1.1273 1.058 6.30%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.53 0.52 0.425 0.525 0.455 0.38 0.35 -
P/RPS 0.14 0.14 0.13 0.16 0.13 0.15 0.13 1.24%
P/EPS 10.84 3.85 4.77 9.58 5.31 5.12 3.18 22.65%
EY 9.23 25.96 20.94 10.44 18.82 19.54 31.49 -18.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.29 0.38 0.34 0.31 0.30 1.08%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 24/08/15 25/08/14 26/08/13 23/08/12 29/08/11 -
Price 0.535 0.54 0.36 0.55 0.465 0.39 0.29 -
P/RPS 0.14 0.14 0.11 0.17 0.14 0.15 0.11 4.09%
P/EPS 10.94 4.00 4.04 10.04 5.43 5.25 2.63 26.78%
EY 9.14 24.99 24.72 9.96 18.41 19.04 38.00 -21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.24 0.39 0.34 0.31 0.25 4.19%

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