[KPSCB] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 44.13%
YoY- -13.13%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 201,945 184,112 176,581 113,567 142,708 135,202 129,036 34.83%
PBT 7,153 6,134 4,026 3,555 2,710 3,020 2,272 114.95%
Tax -1,741 -1,473 -1,255 -994 -779 -1,473 -1,158 31.27%
NP 5,412 4,661 2,771 2,561 1,931 1,547 1,114 187.12%
-
NP to SH 5,337 4,590 2,688 2,613 1,813 1,495 1,057 194.60%
-
Tax Rate 24.34% 24.01% 31.17% 27.96% 28.75% 48.77% 50.97% -
Total Cost 196,533 179,451 173,810 111,006 140,777 133,655 127,922 33.18%
-
Net Worth 261,654 254,262 249,827 248,349 245,200 243,914 240,761 5.71%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 261,654 254,262 249,827 248,349 245,200 243,914 240,761 5.71%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 146,805 0.46%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.68% 2.53% 1.57% 2.26% 1.35% 1.14% 0.86% -
ROE 2.04% 1.81% 1.08% 1.05% 0.74% 0.61% 0.44% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 136.61 124.55 119.45 76.82 96.54 91.46 87.90 34.20%
EPS 3.61 3.10 1.82 1.77 1.23 1.01 0.72 193.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.72 1.69 1.68 1.6587 1.65 1.64 5.22%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 124.19 113.22 108.59 69.84 87.76 83.15 79.35 34.83%
EPS 3.28 2.82 1.65 1.61 1.11 0.92 0.65 194.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6091 1.5636 1.5364 1.5273 1.5079 1.50 1.4806 5.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.545 0.51 0.52 0.53 0.53 0.51 0.56 -
P/RPS 0.40 0.41 0.44 0.69 0.55 0.56 0.64 -26.92%
P/EPS 15.10 16.43 28.60 29.98 43.21 50.43 77.78 -66.50%
EY 6.62 6.09 3.50 3.34 2.31 1.98 1.29 197.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.31 0.32 0.32 0.31 0.34 -5.97%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 27/11/17 28/08/17 15/05/17 27/02/17 21/11/16 -
Price 0.65 0.545 0.525 0.535 0.52 0.52 0.52 -
P/RPS 0.48 0.44 0.44 0.70 0.54 0.57 0.59 -12.86%
P/EPS 18.00 17.55 28.87 30.27 42.40 51.42 72.22 -60.42%
EY 5.55 5.70 3.46 3.30 2.36 1.94 1.38 153.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.31 0.32 0.31 0.32 0.32 10.17%

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