[KPSCB] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 47.78%
YoY- 78.2%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 251,453 775,739 591,807 368,269 201,945 616,968 432,857 -30.40%
PBT 6,369 17,396 13,396 10,440 2,153 16,425 10,291 -27.39%
Tax -2,047 -6,751 -4,705 -2,438 3,259 -4,501 -3,028 -22.99%
NP 4,322 10,645 8,691 8,002 5,412 11,924 7,263 -29.27%
-
NP to SH 4,266 10,473 8,513 7,887 5,337 11,703 7,114 -28.91%
-
Tax Rate 32.14% 38.81% 35.12% 23.35% -151.37% 27.40% 29.42% -
Total Cost 247,131 765,094 583,116 360,267 196,533 605,044 425,594 -30.42%
-
Net Worth 267,567 266,088 264,610 254,262 261,654 254,262 249,827 4.68%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 267,567 266,088 264,610 254,262 261,654 254,262 249,827 4.68%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.72% 1.37% 1.47% 2.17% 2.68% 1.93% 1.68% -
ROE 1.59% 3.94% 3.22% 3.10% 2.04% 4.60% 2.85% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 170.10 524.76 400.34 249.12 136.61 417.36 292.81 -30.40%
EPS 2.89 7.08 5.76 5.34 3.61 7.92 4.81 -28.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.80 1.79 1.72 1.77 1.72 1.69 4.68%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 154.64 477.06 363.94 226.47 124.19 379.42 266.19 -30.39%
EPS 2.62 6.44 5.24 4.85 3.28 7.20 4.37 -28.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6455 1.6364 1.6273 1.5636 1.6091 1.5636 1.5364 4.68%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.52 0.48 0.545 0.59 0.545 0.51 0.52 -
P/RPS 0.31 0.09 0.14 0.24 0.40 0.12 0.18 43.72%
P/EPS 18.02 6.78 9.46 11.06 15.10 6.44 10.81 40.63%
EY 5.55 14.76 10.57 9.04 6.62 15.52 9.25 -28.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.30 0.34 0.31 0.30 0.31 -4.35%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 01/03/19 23/11/18 27/08/18 28/05/18 26/02/18 27/11/17 -
Price 0.53 0.515 0.545 0.575 0.65 0.545 0.525 -
P/RPS 0.31 0.10 0.14 0.23 0.48 0.13 0.18 43.72%
P/EPS 18.37 7.27 9.46 10.78 18.00 6.88 10.91 41.57%
EY 5.44 13.76 10.57 9.28 5.55 14.53 9.17 -29.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.30 0.33 0.37 0.32 0.31 -4.35%

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