[KPSCB] QoQ TTM Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1425.75%
YoY- 32.94%
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 525,564 506,643 500,254 508,170 464,374 463,817 474,006 7.10%
PBT 34,206 15,842 15,201 13,857 32 10,558 10,832 114.79%
Tax -1,584 -2,090 -1,954 -1,823 -929 -1,995 -2,490 -25.97%
NP 32,622 13,752 13,247 12,034 -897 8,563 8,342 147.59%
-
NP to SH 32,477 13,596 13,158 11,945 -901 8,336 8,099 151.76%
-
Tax Rate 4.63% 13.19% 12.85% 13.16% 2,903.12% 18.90% 22.99% -
Total Cost 492,942 492,891 487,007 496,136 465,271 455,254 465,664 3.85%
-
Net Worth 147,909 222,626 220,262 217,305 202,686 209,149 206,958 -20.01%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 147,909 222,626 220,262 217,305 202,686 209,149 206,958 -20.01%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.21% 2.71% 2.65% 2.37% -0.19% 1.85% 1.76% -
ROE 21.96% 6.11% 5.97% 5.50% -0.44% 3.99% 3.91% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 355.33 342.73 338.40 343.76 313.88 312.69 320.65 7.06%
EPS 21.96 9.20 8.90 8.08 -0.61 5.62 5.48 151.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.506 1.49 1.47 1.37 1.41 1.40 -20.04%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 323.21 311.57 307.64 312.51 285.58 285.23 291.50 7.10%
EPS 19.97 8.36 8.09 7.35 -0.55 5.13 4.98 151.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9096 1.3691 1.3545 1.3364 1.2465 1.2862 1.2727 -20.01%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.525 0.39 0.425 0.405 0.395 0.54 0.525 -
P/RPS 0.15 0.11 0.13 0.12 0.13 0.17 0.16 -4.20%
P/EPS 2.39 4.24 4.77 5.01 -64.86 9.61 9.58 -60.26%
EY 41.82 23.58 20.94 19.95 -1.54 10.41 10.44 151.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.26 0.29 0.28 0.29 0.38 0.38 24.75%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 24/08/15 29/05/15 02/03/15 24/11/14 25/08/14 -
Price 0.615 0.47 0.36 0.49 0.375 0.51 0.55 -
P/RPS 0.17 0.14 0.11 0.14 0.12 0.16 0.17 0.00%
P/EPS 2.80 5.11 4.04 6.06 -61.58 9.08 10.04 -57.21%
EY 35.70 19.57 24.72 16.49 -1.62 11.02 9.96 133.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.31 0.24 0.33 0.27 0.36 0.39 36.09%

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