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

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -3.05%
YoY- 51.63%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 887,708 728,962 550,678 553,719 500,254 474,006 508,753 9.71%
PBT 15,204 20,600 11,605 21,208 15,201 10,832 15,912 -0.75%
Tax -7,327 -5,166 -4,207 -986 -1,954 -2,490 -3,454 13.34%
NP 7,877 15,434 7,398 20,222 13,247 8,342 12,458 -7.35%
-
NP to SH 7,761 15,166 7,231 19,952 13,158 8,099 12,656 -7.82%
-
Tax Rate 48.19% 25.08% 36.25% 4.65% 12.85% 22.99% 21.71% -
Total Cost 879,831 713,528 543,280 533,497 487,007 465,664 496,295 10.00%
-
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 0.89% 2.12% 1.34% 3.65% 2.65% 1.76% 2.45% -
ROE 2.88% 5.96% 2.91% 8.28% 5.97% 3.91% 6.34% -
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 600.50 493.12 372.51 374.57 338.40 320.65 344.15 9.71%
EPS 5.25 10.26 4.89 13.50 8.90 5.48 8.56 -7.82%
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 545.91 448.29 338.65 340.52 307.64 291.50 312.87 9.71%
EPS 4.77 9.33 4.45 12.27 8.09 4.98 7.78 -7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6545 1.5636 1.5273 1.4821 1.3545 1.2727 1.2273 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 0.08 0.12 0.14 0.14 0.13 0.16 0.13 -7.76%
P/EPS 9.52 5.75 10.84 3.85 4.77 9.58 5.31 10.21%
EY 10.50 17.39 9.23 25.96 20.94 10.44 18.82 -9.26%
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 0.08 0.12 0.14 0.14 0.11 0.17 0.14 -8.90%
P/EPS 9.14 5.60 10.94 4.00 4.04 10.04 5.43 9.06%
EY 10.94 17.84 9.14 24.99 24.72 9.96 18.41 -8.30%
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