[KSSC] YoY TTM Result on 31-Mar-2016 [#1]

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -42.4%
YoY- -77.87%
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 103,129 123,637 104,017 88,941 108,453 92,893 88,514 2.57%
PBT -126 6,194 6,808 1,617 7,457 13,979 3,550 -
Tax 14 -1,956 -1,395 -392 -1,815 -719 -950 -
NP -112 4,238 5,413 1,225 5,642 13,260 2,600 -
-
NP to SH -76 3,978 5,222 1,080 4,881 13,192 2,480 -
-
Tax Rate - 31.58% 20.49% 24.24% 24.34% 5.14% 26.76% -
Total Cost 103,241 119,399 98,604 87,716 102,811 79,633 85,914 3.10%
-
Net Worth 78,719 80,639 77,760 72,959 73,919 72,959 60,479 4.48%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - 1,920 3,775 956 -
Div Payout % - - - - 39.34% 28.62% 38.57% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 78,719 80,639 77,760 72,959 73,919 72,959 60,479 4.48%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -0.11% 3.43% 5.20% 1.38% 5.20% 14.27% 2.94% -
ROE -0.10% 4.93% 6.72% 1.48% 6.60% 18.08% 4.10% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 107.43 128.79 108.35 92.65 112.97 96.76 92.20 2.57%
EPS -0.08 4.14 5.44 1.13 5.08 13.74 2.58 -
DPS 0.00 0.00 0.00 0.00 2.00 3.95 1.00 -
NAPS 0.82 0.84 0.81 0.76 0.77 0.76 0.63 4.48%
Adjusted Per Share Value based on latest NOSH - 96,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 55.66 66.73 56.14 48.00 58.53 50.14 47.77 2.57%
EPS -0.04 2.15 2.82 0.58 2.63 7.12 1.34 -
DPS 0.00 0.00 0.00 0.00 1.04 2.04 0.52 -
NAPS 0.4249 0.4352 0.4197 0.3938 0.399 0.3938 0.3264 4.49%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.50 0.435 0.45 0.38 0.51 0.54 0.345 -
P/RPS 0.47 0.34 0.42 0.41 0.45 0.56 0.37 4.06%
P/EPS -631.58 10.50 8.27 33.78 10.03 3.93 13.35 -
EY -0.16 9.53 12.09 2.96 9.97 25.45 7.49 -
DY 0.00 0.00 0.00 0.00 3.92 7.31 2.90 -
P/NAPS 0.61 0.52 0.56 0.50 0.66 0.71 0.55 1.73%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 21/05/18 31/05/17 31/05/16 21/05/15 20/05/14 23/05/13 -
Price 0.375 0.475 0.505 0.375 0.515 0.685 0.36 -
P/RPS 0.35 0.37 0.47 0.40 0.46 0.71 0.39 -1.78%
P/EPS -473.68 11.46 9.28 33.33 10.13 4.98 13.94 -
EY -0.21 8.72 10.77 3.00 9.87 20.06 7.18 -
DY 0.00 0.00 0.00 0.00 3.88 5.77 2.78 -
P/NAPS 0.46 0.57 0.62 0.49 0.67 0.90 0.57 -3.50%

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