[KPSCB] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
02-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -111.72%
YoY- -107.73%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 616,968 557,471 526,041 464,375 492,649 457,804 379,428 8.43%
PBT 16,425 12,751 37,843 32 15,073 13,146 16,984 -0.55%
Tax -4,501 -4,353 -5,982 -929 -3,168 -3,116 -2,689 8.95%
NP 11,924 8,398 31,861 -897 11,905 10,030 14,295 -2.97%
-
NP to SH 11,703 8,084 31,716 -900 11,638 10,223 14,350 -3.33%
-
Tax Rate 27.40% 34.14% 15.81% 2,903.12% 21.02% 23.70% 15.83% -
Total Cost 605,044 549,073 494,180 465,272 480,744 447,774 365,133 8.77%
-
Net Worth 254,262 243,914 233,566 202,249 203,995 190,712 178,615 6.05%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 254,262 243,914 233,566 202,249 203,995 190,712 178,615 6.05%
NOSH 147,827 147,827 147,827 147,627 147,822 147,839 147,615 0.02%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.93% 1.51% 6.06% -0.19% 2.42% 2.19% 3.77% -
ROE 4.60% 3.31% 13.58% -0.44% 5.71% 5.36% 8.03% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 417.36 377.11 355.85 314.56 333.27 309.66 257.04 8.40%
EPS 7.92 5.47 21.45 -0.61 7.87 6.92 9.71 -3.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.65 1.58 1.37 1.38 1.29 1.21 6.03%
Adjusted Per Share Value based on latest NOSH - 147,946
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 379.42 342.83 323.50 285.58 302.96 281.54 233.34 8.43%
EPS 7.20 4.97 19.50 -0.55 7.16 6.29 8.82 -3.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5636 1.50 1.4364 1.2438 1.2545 1.1728 1.0984 6.05%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.51 0.51 0.525 0.395 0.45 0.37 0.31 -
P/RPS 0.12 0.14 0.15 0.13 0.14 0.12 0.12 0.00%
P/EPS 6.44 9.33 2.45 -64.79 5.72 5.35 3.19 12.40%
EY 15.52 10.72 40.87 -1.54 17.50 18.69 31.36 -11.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.33 0.29 0.33 0.29 0.26 2.41%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 29/02/16 02/03/15 21/02/14 25/02/13 27/02/12 -
Price 0.545 0.52 0.615 0.375 0.53 0.37 0.32 -
P/RPS 0.13 0.14 0.17 0.12 0.16 0.12 0.12 1.34%
P/EPS 6.88 9.51 2.87 -61.51 6.73 5.35 3.29 13.07%
EY 14.53 10.52 34.89 -1.63 14.85 18.69 30.38 -11.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.39 0.27 0.38 0.29 0.26 3.51%

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