[KPSCB] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 24.25%
YoY- 105.64%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 387,320 405,352 375,041 367,420 368,112 336,968 311,542 15.66%
PBT 22,694 26,832 11,769 14,584 15,328 14,780 9,417 80.03%
Tax -5,362 -5,772 2,319 1,618 -2,300 -2,724 -1,994 93.72%
NP 17,332 21,060 14,088 16,202 13,028 12,056 7,423 76.27%
-
NP to SH 17,260 21,132 14,088 16,185 13,026 12,116 7,450 75.35%
-
Tax Rate 23.63% 21.51% -19.70% -11.09% 15.01% 18.43% 21.17% -
Total Cost 369,988 384,292 360,953 351,217 355,084 324,912 304,119 14.00%
-
Net Worth 172,305 169,174 164,086 162,198 156,548 152,188 149,355 10.02%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 172,305 169,174 164,086 162,198 156,548 152,188 149,355 10.02%
NOSH 147,269 148,398 147,826 147,856 147,687 147,756 147,876 -0.27%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.47% 5.20% 3.76% 4.41% 3.54% 3.58% 2.38% -
ROE 10.02% 12.49% 8.59% 9.98% 8.32% 7.96% 4.99% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 263.00 273.15 253.70 248.50 249.25 228.06 210.68 15.98%
EPS 11.72 14.24 9.53 10.95 8.82 8.16 5.02 76.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.14 1.11 1.097 1.06 1.03 1.01 10.32%
Adjusted Per Share Value based on latest NOSH - 147,664
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 238.19 249.28 230.64 225.95 226.38 207.22 191.59 15.66%
EPS 10.61 13.00 8.66 9.95 8.01 7.45 4.58 75.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0596 1.0404 1.0091 0.9975 0.9627 0.9359 0.9185 10.02%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.35 0.41 0.30 0.24 0.19 0.22 0.21 -
P/RPS 0.13 0.15 0.12 0.10 0.08 0.10 0.10 19.17%
P/EPS 2.99 2.88 3.15 2.19 2.15 2.68 4.17 -19.93%
EY 33.49 34.73 31.77 45.61 46.42 37.27 23.99 24.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.27 0.22 0.18 0.21 0.21 26.92%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 30/05/11 28/02/11 29/11/10 30/08/10 24/05/10 22/02/10 -
Price 0.29 0.34 0.34 0.24 0.22 0.19 0.22 -
P/RPS 0.11 0.12 0.13 0.10 0.09 0.08 0.10 6.57%
P/EPS 2.47 2.39 3.57 2.19 2.49 2.32 4.37 -31.71%
EY 40.41 41.88 28.03 45.61 40.09 43.16 22.90 46.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.31 0.22 0.21 0.18 0.22 8.92%

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