[KPSCB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 9.12%
YoY- -24.54%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 495,684 515,632 457,804 440,426 393,784 384,692 379,428 19.52%
PBT 19,368 22,064 13,146 15,358 14,836 9,100 16,984 9.16%
Tax -3,944 -4,472 -3,116 -3,828 -4,266 -548 -2,689 29.12%
NP 15,424 17,592 10,030 11,530 10,570 8,552 14,295 5.20%
-
NP to SH 15,386 17,536 10,223 11,477 10,518 8,512 14,350 4.76%
-
Tax Rate 20.36% 20.27% 23.70% 24.93% 28.75% 6.02% 15.83% -
Total Cost 480,260 498,040 447,774 428,896 383,214 376,140 365,133 20.06%
-
Net Worth 199,566 196,320 190,712 186,262 183,305 180,349 178,615 7.68%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 199,566 196,320 190,712 186,262 183,305 180,349 178,615 7.68%
NOSH 147,827 147,609 147,839 147,827 147,827 147,827 147,615 0.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.11% 3.41% 2.19% 2.62% 2.68% 2.22% 3.77% -
ROE 7.71% 8.93% 5.36% 6.16% 5.74% 4.72% 8.03% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 335.31 349.32 309.66 297.93 266.38 260.23 257.04 19.40%
EPS 10.40 11.88 6.92 7.80 7.14 5.80 9.71 4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.29 1.26 1.24 1.22 1.21 7.57%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 304.83 317.10 281.54 270.85 242.16 236.57 233.34 19.52%
EPS 9.46 10.78 6.29 7.06 6.47 5.23 8.82 4.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2273 1.2073 1.1728 1.1455 1.1273 1.1091 1.0984 7.68%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.455 0.35 0.37 0.36 0.38 0.35 0.31 -
P/RPS 0.14 0.10 0.12 0.12 0.14 0.13 0.12 10.83%
P/EPS 4.37 2.95 5.35 4.64 5.34 6.08 3.19 23.37%
EY 22.87 33.94 18.69 21.57 18.72 16.45 31.36 -18.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.29 0.29 0.31 0.29 0.26 19.60%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 20/05/13 25/02/13 27/11/12 23/08/12 21/05/12 27/02/12 -
Price 0.465 0.43 0.37 0.38 0.39 0.44 0.32 -
P/RPS 0.14 0.12 0.12 0.13 0.15 0.17 0.12 10.83%
P/EPS 4.47 3.62 5.35 4.89 5.48 7.64 3.29 22.69%
EY 22.38 27.63 18.69 20.43 18.24 13.09 30.38 -18.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.29 0.30 0.31 0.36 0.26 19.60%

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