[KPSCB] YoY 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- 89.01%
YoY- 59.85%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
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 135,202 143,421 124,023 123,466 127,484 95,782 99,476 5.24%
PBT 3,020 14,295 -7,706 2,820 2,127 2,929 831 23.96%
Tax -1,473 -2,826 1,066 0 -745 -44 1,105 -
NP 1,547 11,469 -6,640 2,820 1,382 2,885 1,936 -3.66%
-
NP to SH 1,495 11,463 -6,657 2,580 1,614 2,942 1,949 -4.31%
-
Tax Rate 48.77% 19.77% - 0.00% 35.03% 1.50% -132.97% -
Total Cost 133,655 131,952 130,663 120,646 126,102 92,897 97,540 5.38%
-
Net Worth 243,914 233,566 202,686 204,239 190,118 177,596 147,655 8.71%
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 243,914 233,566 202,686 204,239 190,118 177,596 147,655 8.71%
NOSH 147,827 147,827 147,946 148,000 147,378 146,774 147,655 0.01%
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 1.14% 8.00% -5.35% 2.28% 1.08% 3.01% 1.95% -
ROE 0.61% 4.91% -3.28% 1.26% 0.85% 1.66% 1.32% -
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 91.46 97.02 83.83 83.42 86.50 65.26 67.37 5.22%
EPS 1.01 7.75 -4.50 1.75 1.09 1.99 1.31 -4.23%
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 1.00 8.69%
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 83.15 88.20 76.27 75.93 78.40 58.90 61.17 5.24%
EPS 0.92 7.05 -4.09 1.59 0.99 1.81 1.20 -4.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.4364 1.2465 1.256 1.1692 1.0922 0.908 8.71%
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 0.56 0.54 0.47 0.54 0.43 0.48 0.45 3.70%
P/EPS 50.43 6.77 -8.78 25.81 33.79 15.47 22.73 14.19%
EY 1.98 14.77 -11.39 3.87 2.96 6.47 4.40 -12.45%
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 0.30 0.54%
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 0.57 0.63 0.45 0.64 0.43 0.49 0.50 2.20%
P/EPS 51.42 7.93 -8.33 30.40 33.79 15.96 25.76 12.19%
EY 1.94 12.61 -12.00 3.29 2.96 6.26 3.88 -10.90%
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 0.34 -1.00%

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