[KPSCB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -11.87%
YoY- -6.02%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 393,784 384,692 379,428 378,194 387,320 405,352 375,041 3.30%
PBT 14,836 9,100 16,984 18,741 22,694 26,832 11,769 16.71%
Tax -4,266 -548 -2,689 -3,528 -5,362 -5,772 2,319 -
NP 10,570 8,552 14,295 15,213 17,332 21,060 14,088 -17.44%
-
NP to SH 10,518 8,512 14,350 15,210 17,260 21,132 14,088 -17.71%
-
Tax Rate 28.75% 6.02% 15.83% 18.83% 23.63% 21.51% -19.70% -
Total Cost 383,214 376,140 365,133 362,981 369,988 384,292 360,953 4.07%
-
Net Worth 183,305 180,349 178,615 175,848 172,305 169,174 164,086 7.67%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 183,305 180,349 178,615 175,848 172,305 169,174 164,086 7.67%
NOSH 147,827 147,827 147,615 147,772 147,269 148,398 147,826 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.68% 2.22% 3.77% 4.02% 4.47% 5.20% 3.76% -
ROE 5.74% 4.72% 8.03% 8.65% 10.02% 12.49% 8.59% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 266.38 260.23 257.04 255.93 263.00 273.15 253.70 3.30%
EPS 7.14 5.80 9.71 10.29 11.72 14.24 9.53 -17.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.22 1.21 1.19 1.17 1.14 1.11 7.67%
Adjusted Per Share Value based on latest NOSH - 149,354
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 242.16 236.57 233.34 232.58 238.19 249.28 230.64 3.30%
EPS 6.47 5.23 8.82 9.35 10.61 13.00 8.66 -17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1273 1.1091 1.0984 1.0814 1.0596 1.0404 1.0091 7.67%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.38 0.35 0.31 0.27 0.35 0.41 0.30 -
P/RPS 0.14 0.13 0.12 0.11 0.13 0.15 0.12 10.83%
P/EPS 5.34 6.08 3.19 2.62 2.99 2.88 3.15 42.21%
EY 18.72 16.45 31.36 38.12 33.49 34.73 31.77 -29.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.26 0.23 0.30 0.36 0.27 9.65%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 21/05/12 27/02/12 29/11/11 29/08/11 30/05/11 28/02/11 -
Price 0.39 0.44 0.32 0.30 0.29 0.34 0.34 -
P/RPS 0.15 0.17 0.12 0.12 0.11 0.12 0.13 10.01%
P/EPS 5.48 7.64 3.29 2.91 2.47 2.39 3.57 33.10%
EY 18.24 13.09 30.38 34.31 40.41 41.88 28.03 -24.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.26 0.25 0.25 0.30 0.31 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