[KPSCB] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.64%
YoY- 13.84%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 557,471 526,041 464,375 492,649 457,804 379,428 375,041 6.82%
PBT 12,751 37,843 32 15,073 13,146 16,984 11,769 1.34%
Tax -4,353 -5,982 -929 -3,168 -3,116 -2,689 2,319 -
NP 8,398 31,861 -897 11,905 10,030 14,295 14,088 -8.25%
-
NP to SH 8,084 31,716 -900 11,638 10,223 14,350 14,088 -8.83%
-
Tax Rate 34.14% 15.81% 2,903.12% 21.02% 23.70% 15.83% -19.70% -
Total Cost 549,073 494,180 465,272 480,744 447,774 365,133 360,953 7.23%
-
Net Worth 243,914 233,566 202,249 203,995 190,712 178,615 164,086 6.82%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 243,914 233,566 202,249 203,995 190,712 178,615 164,086 6.82%
NOSH 147,827 147,827 147,627 147,822 147,839 147,615 147,826 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.51% 6.06% -0.19% 2.42% 2.19% 3.77% 3.76% -
ROE 3.31% 13.58% -0.44% 5.71% 5.36% 8.03% 8.59% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 377.11 355.85 314.56 333.27 309.66 257.04 253.70 6.82%
EPS 5.47 21.45 -0.61 7.87 6.92 9.71 9.53 -8.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.58 1.37 1.38 1.29 1.21 1.11 6.82%
Adjusted Per Share Value based on latest NOSH - 148,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 342.83 323.50 285.58 302.96 281.54 233.34 230.64 6.82%
EPS 4.97 19.50 -0.55 7.16 6.29 8.82 8.66 -8.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.4364 1.2438 1.2545 1.1728 1.0984 1.0091 6.82%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.51 0.525 0.395 0.45 0.37 0.31 0.30 -
P/RPS 0.14 0.15 0.13 0.14 0.12 0.12 0.12 2.60%
P/EPS 9.33 2.45 -64.79 5.72 5.35 3.19 3.15 19.81%
EY 10.72 40.87 -1.54 17.50 18.69 31.36 31.77 -16.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.29 0.33 0.29 0.26 0.27 2.32%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 02/03/15 21/02/14 25/02/13 27/02/12 28/02/11 -
Price 0.52 0.615 0.375 0.53 0.37 0.32 0.34 -
P/RPS 0.14 0.17 0.12 0.16 0.12 0.12 0.13 1.24%
P/EPS 9.51 2.87 -61.51 6.73 5.35 3.29 3.57 17.72%
EY 10.52 34.89 -1.63 14.85 18.69 30.38 28.03 -15.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.27 0.38 0.29 0.26 0.31 0.53%

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