[KPSCB] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 6578.67%
YoY- 742.11%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 807,780 570,832 494,844 592,048 416,864 515,632 384,692 13.15%
PBT 8,612 10,840 13,452 63,372 8,072 22,064 9,100 -0.91%
Tax 13,036 -3,116 -2,608 -4,712 -1,136 -4,472 -548 -
NP 21,648 7,724 10,844 58,660 6,936 17,592 8,552 16.73%
-
NP to SH 21,348 7,252 10,716 58,308 6,924 17,536 8,512 16.55%
-
Tax Rate -151.37% 28.75% 19.39% 7.44% 14.07% 20.27% 6.02% -
Total Cost 786,132 563,108 484,000 533,388 409,928 498,040 376,140 13.06%
-
Net Worth 261,654 245,200 238,001 217,305 205,479 196,320 180,349 6.39%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 261,654 245,200 238,001 217,305 205,479 196,320 180,349 6.39%
NOSH 147,827 147,827 147,827 147,827 147,827 147,609 147,827 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.68% 1.35% 2.19% 9.91% 1.66% 3.41% 2.22% -
ROE 8.16% 2.96% 4.50% 26.83% 3.37% 8.93% 4.72% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 546.44 386.15 334.75 400.50 281.99 349.32 260.23 13.15%
EPS 14.44 4.92 7.24 39.44 4.68 11.88 5.80 16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.6587 1.61 1.47 1.39 1.33 1.22 6.39%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 496.76 351.04 304.31 364.09 256.36 317.10 236.57 13.15%
EPS 13.13 4.46 6.59 35.86 4.26 10.78 5.23 16.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6091 1.5079 1.4636 1.3364 1.2636 1.2073 1.1091 6.39%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.545 0.53 0.63 0.405 0.54 0.35 0.35 -
P/RPS 0.10 0.14 0.19 0.10 0.19 0.10 0.13 -4.27%
P/EPS 3.77 10.80 8.69 1.03 11.53 2.95 6.08 -7.65%
EY 26.50 9.26 11.51 97.39 8.67 33.94 16.45 8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.39 0.28 0.39 0.26 0.29 1.11%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 15/05/17 30/05/16 29/05/15 26/05/14 20/05/13 21/05/12 -
Price 0.65 0.52 0.545 0.49 0.52 0.43 0.44 -
P/RPS 0.12 0.13 0.16 0.12 0.18 0.12 0.17 -5.63%
P/EPS 4.50 10.60 7.52 1.24 11.10 3.62 7.64 -8.44%
EY 22.22 9.43 13.30 80.50 9.01 27.63 13.09 9.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.31 0.34 0.33 0.37 0.32 0.36 0.45%

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