[KPSCB] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 21.27%
YoY- -32.33%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 184,112 176,581 113,567 142,708 135,202 129,036 169,523 5.64%
PBT 6,134 4,026 3,555 2,710 3,020 2,272 4,252 27.58%
Tax -1,473 -1,255 -994 -779 -1,473 -1,158 -1,070 23.67%
NP 4,661 2,771 2,561 1,931 1,547 1,114 3,182 28.88%
-
NP to SH 4,590 2,688 2,613 1,813 1,495 1,057 3,008 32.44%
-
Tax Rate 24.01% 31.17% 27.96% 28.75% 48.77% 50.97% 25.16% -
Total Cost 179,451 173,810 111,006 140,777 133,655 127,922 166,341 5.17%
-
Net Worth 254,262 249,827 248,349 245,200 243,914 240,761 241,002 3.62%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 254,262 249,827 248,349 245,200 243,914 240,761 241,002 3.62%
NOSH 147,827 147,827 147,827 147,827 147,827 146,805 147,827 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.53% 1.57% 2.26% 1.35% 1.14% 0.86% 1.88% -
ROE 1.81% 1.08% 1.05% 0.74% 0.61% 0.44% 1.25% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 124.55 119.45 76.82 96.54 91.46 87.90 114.68 5.64%
EPS 3.10 1.82 1.77 1.23 1.01 0.72 2.04 32.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.69 1.68 1.6587 1.65 1.64 1.6303 3.62%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 113.22 108.59 69.84 87.76 83.15 79.35 104.25 5.64%
EPS 2.82 1.65 1.61 1.11 0.92 0.65 1.85 32.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5636 1.5364 1.5273 1.5079 1.50 1.4806 1.4821 3.62%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.51 0.52 0.53 0.53 0.51 0.56 0.52 -
P/RPS 0.41 0.44 0.69 0.55 0.56 0.64 0.45 -6.00%
P/EPS 16.43 28.60 29.98 43.21 50.43 77.78 25.56 -25.45%
EY 6.09 3.50 3.34 2.31 1.98 1.29 3.91 34.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.32 0.32 0.31 0.34 0.32 -4.20%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 28/08/17 15/05/17 27/02/17 21/11/16 29/08/16 -
Price 0.545 0.525 0.535 0.52 0.52 0.52 0.54 -
P/RPS 0.44 0.44 0.70 0.54 0.57 0.59 0.47 -4.29%
P/EPS 17.55 28.87 30.27 42.40 51.42 72.22 26.54 -24.04%
EY 5.70 3.46 3.30 2.36 1.94 1.38 3.77 31.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.32 0.31 0.32 0.32 0.33 -2.02%

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