[KPSCB] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 138.87%
YoY- 3704.55%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 775,740 616,968 557,472 525,564 464,374 492,648 457,804 9.18%
PBT 17,396 16,425 12,907 34,206 32 15,072 13,646 4.12%
Tax -6,750 -4,501 -4,353 -1,584 -929 -3,167 -3,616 10.95%
NP 10,646 11,924 8,554 32,622 -897 11,905 10,030 0.99%
-
NP to SH 10,473 11,704 8,240 32,477 -901 11,638 10,222 0.40%
-
Tax Rate 38.80% 27.40% 33.73% 4.63% 2,903.12% 21.01% 26.50% -
Total Cost 765,094 605,044 548,918 492,942 465,271 480,743 447,774 9.33%
-
Net Worth 266,088 254,262 243,914 147,909 202,686 204,239 190,118 5.76%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 266,088 254,262 243,914 147,909 202,686 204,239 190,118 5.76%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.37% 1.93% 1.53% 6.21% -0.19% 2.42% 2.19% -
ROE 3.94% 4.60% 3.38% 21.96% -0.44% 5.70% 5.38% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 524.76 417.36 377.11 355.33 313.88 332.87 310.63 9.12%
EPS 7.08 7.92 5.57 21.96 -0.61 7.86 6.94 0.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.72 1.65 1.00 1.37 1.38 1.29 5.70%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 477.06 379.42 342.83 323.21 285.58 302.96 281.54 9.18%
EPS 6.44 7.20 5.07 19.97 -0.55 7.16 6.29 0.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6364 1.5636 1.50 0.9096 1.2465 1.256 1.1692 5.76%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.48 0.51 0.51 0.525 0.395 0.45 0.37 -
P/RPS 0.09 0.12 0.14 0.15 0.13 0.14 0.12 -4.67%
P/EPS 6.78 6.44 9.15 2.39 -64.86 5.72 5.33 4.09%
EY 14.76 15.52 10.93 41.82 -1.54 17.47 18.75 -3.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.31 0.53 0.29 0.33 0.29 -1.18%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 01/03/19 26/02/18 27/02/17 29/02/16 02/03/15 21/02/14 25/02/13 -
Price 0.515 0.545 0.52 0.615 0.375 0.53 0.37 -
P/RPS 0.10 0.13 0.14 0.17 0.12 0.16 0.12 -2.99%
P/EPS 7.27 6.88 9.33 2.80 -61.58 6.74 5.33 5.30%
EY 13.76 14.53 10.72 35.70 -1.62 14.84 18.75 -5.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.32 0.62 0.27 0.38 0.29 0.00%

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