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

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 22.56%
YoY- -53.28%
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 758,660 899,187 775,919 598,223 565,214 506,643 463,817 8.53%
PBT 505 14,798 19,529 13,359 20,545 15,842 10,558 -39.72%
Tax -13 -6,042 -6,176 -4,303 -1,308 -2,090 -1,995 -56.74%
NP 492 8,756 13,353 9,056 19,237 13,752 8,563 -37.85%
-
NP to SH 528 8,645 13,104 8,862 18,969 13,596 8,336 -36.83%
-
Tax Rate 2.57% 40.83% 31.62% 32.21% 6.37% 13.19% 18.90% -
Total Cost 758,168 890,431 762,566 589,167 545,977 492,891 455,254 8.86%
-
Net Worth 272,001 269,045 264,610 249,827 240,761 222,626 209,149 4.47%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 272,001 269,045 264,610 249,827 240,761 222,626 209,149 4.47%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 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 0.06% 0.97% 1.72% 1.51% 3.40% 2.71% 1.85% -
ROE 0.19% 3.21% 4.95% 3.55% 7.88% 6.11% 3.99% -
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 513.21 608.27 524.88 404.68 385.01 342.73 312.69 8.60%
EPS 0.36 5.85 8.86 5.99 12.92 9.20 5.62 -36.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.82 1.79 1.69 1.64 1.506 1.41 4.53%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 466.55 552.97 477.17 367.89 347.59 311.57 285.23 8.53%
EPS 0.32 5.32 8.06 5.45 11.67 8.36 5.13 -36.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6727 1.6545 1.6273 1.5364 1.4806 1.3691 1.2862 4.47%
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 0.48 0.545 0.52 0.56 0.39 0.54 -
P/RPS 0.09 0.08 0.10 0.13 0.15 0.11 0.17 -10.04%
P/EPS 123.19 8.21 6.15 8.67 4.33 4.24 9.61 52.92%
EY 0.81 12.18 16.26 11.53 23.07 23.58 10.41 -34.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.30 0.31 0.34 0.26 0.38 -7.36%
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 27/11/20 28/11/19 23/11/18 27/11/17 21/11/16 30/11/15 24/11/14 -
Price 0.48 0.47 0.545 0.525 0.52 0.47 0.51 -
P/RPS 0.09 0.08 0.10 0.13 0.14 0.14 0.16 -9.13%
P/EPS 134.39 8.04 6.15 8.76 4.02 5.11 9.08 56.62%
EY 0.74 12.44 16.26 11.42 24.85 19.57 11.02 -36.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.30 0.31 0.32 0.31 0.36 -5.27%

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