[KPSCB] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 2.87%
YoY- 154.3%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 166,324 201,945 184,112 176,581 113,567 142,708 135,202 14.85%
PBT 3,287 7,153 6,134 4,026 3,555 2,710 3,020 5.82%
Tax -697 -1,741 -1,473 -1,255 -994 -779 -1,473 -39.36%
NP 2,590 5,412 4,661 2,771 2,561 1,931 1,547 41.12%
-
NP to SH 2,551 5,337 4,590 2,688 2,613 1,813 1,495 42.93%
-
Tax Rate 21.20% 24.34% 24.01% 31.17% 27.96% 28.75% 48.77% -
Total Cost 163,734 196,533 179,451 173,810 111,006 140,777 133,655 14.53%
-
Net Worth 254,262 261,654 254,262 249,827 248,349 245,200 243,914 2.81%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 254,262 261,654 254,262 249,827 248,349 245,200 243,914 2.81%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.56% 2.68% 2.53% 1.57% 2.26% 1.35% 1.14% -
ROE 1.00% 2.04% 1.81% 1.08% 1.05% 0.74% 0.61% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 112.51 136.61 124.55 119.45 76.82 96.54 91.46 14.85%
EPS 1.73 3.61 3.10 1.82 1.77 1.23 1.01 43.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.77 1.72 1.69 1.68 1.6587 1.65 2.81%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 102.28 124.19 113.22 108.59 69.84 87.76 83.15 14.84%
EPS 1.57 3.28 2.82 1.65 1.61 1.11 0.92 42.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5636 1.6091 1.5636 1.5364 1.5273 1.5079 1.50 2.81%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.59 0.545 0.51 0.52 0.53 0.53 0.51 -
P/RPS 0.52 0.40 0.41 0.44 0.69 0.55 0.56 -4.83%
P/EPS 34.19 15.10 16.43 28.60 29.98 43.21 50.43 -22.88%
EY 2.92 6.62 6.09 3.50 3.34 2.31 1.98 29.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.30 0.31 0.32 0.32 0.31 6.36%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 26/02/18 27/11/17 28/08/17 15/05/17 27/02/17 -
Price 0.575 0.65 0.545 0.525 0.535 0.52 0.52 -
P/RPS 0.51 0.48 0.44 0.44 0.70 0.54 0.57 -7.16%
P/EPS 33.32 18.00 17.55 28.87 30.27 42.40 51.42 -25.17%
EY 3.00 5.55 5.70 3.46 3.30 2.36 1.94 33.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.32 0.31 0.32 0.31 0.32 2.07%

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