[KPSCB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -21.5%
YoY- 5.23%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 458,400 416,864 492,649 492,244 495,684 515,632 457,804 0.08%
PBT 10,888 8,072 15,073 16,337 19,368 22,064 13,146 -11.83%
Tax -2,590 -1,136 -3,168 -4,224 -3,944 -4,472 -3,116 -11.62%
NP 8,298 6,936 11,905 12,113 15,424 17,592 10,030 -11.90%
-
NP to SH 8,310 6,924 11,638 12,077 15,386 17,536 10,223 -12.93%
-
Tax Rate 23.79% 14.07% 21.02% 25.86% 20.36% 20.27% 23.70% -
Total Cost 450,102 409,928 480,744 480,130 480,260 498,040 447,774 0.34%
-
Net Worth 206,958 205,479 203,995 200,960 199,566 196,320 190,712 5.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 206,958 205,479 203,995 200,960 199,566 196,320 190,712 5.61%
NOSH 147,827 147,827 147,822 147,827 147,827 147,609 147,839 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.81% 1.66% 2.42% 2.46% 3.11% 3.41% 2.19% -
ROE 4.02% 3.37% 5.71% 6.01% 7.71% 8.93% 5.36% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 310.09 281.99 333.27 333.13 335.31 349.32 309.66 0.09%
EPS 5.62 4.68 7.87 8.17 10.40 11.88 6.92 -12.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.39 1.38 1.36 1.35 1.33 1.29 5.62%
Adjusted Per Share Value based on latest NOSH - 148,369
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 281.90 256.36 302.96 302.71 304.83 317.10 281.54 0.08%
EPS 5.11 4.26 7.16 7.43 9.46 10.78 6.29 -12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2727 1.2636 1.2545 1.2358 1.2273 1.2073 1.1728 5.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.525 0.54 0.45 0.48 0.455 0.35 0.37 -
P/RPS 0.17 0.19 0.14 0.14 0.14 0.10 0.12 26.21%
P/EPS 9.34 11.53 5.72 5.87 4.37 2.95 5.35 45.13%
EY 10.71 8.67 17.50 17.03 22.87 33.94 18.69 -31.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.33 0.35 0.34 0.26 0.29 19.80%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 21/02/14 25/11/13 26/08/13 20/05/13 25/02/13 -
Price 0.55 0.52 0.53 0.48 0.465 0.43 0.37 -
P/RPS 0.18 0.18 0.16 0.14 0.14 0.12 0.12 31.13%
P/EPS 9.78 11.10 6.73 5.87 4.47 3.62 5.35 49.67%
EY 10.22 9.01 14.85 17.03 22.38 27.63 18.69 -33.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.38 0.35 0.34 0.32 0.29 21.90%

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