[KPSCB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -5.34%
YoY- 39.75%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 367,420 368,112 336,968 311,542 296,070 289,946 268,916 23.10%
PBT 14,584 15,328 14,780 9,417 9,902 9,898 13,744 4.03%
Tax 1,618 -2,300 -2,724 -1,994 -2,033 -2,254 -2,728 -
NP 16,202 13,028 12,056 7,423 7,869 7,644 11,016 29.29%
-
NP to SH 16,185 13,026 12,116 7,450 7,870 7,656 11,048 28.95%
-
Tax Rate -11.09% 15.01% 18.43% 21.17% 20.53% 22.77% 19.85% -
Total Cost 351,217 355,084 324,912 304,119 288,201 282,302 257,900 22.83%
-
Net Worth 162,198 156,548 152,188 149,355 149,424 146,321 146,223 7.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 162,198 156,548 152,188 149,355 149,424 146,321 146,223 7.15%
NOSH 147,856 147,687 147,756 147,876 147,944 147,799 147,700 0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.41% 3.54% 3.58% 2.38% 2.66% 2.64% 4.10% -
ROE 9.98% 8.32% 7.96% 4.99% 5.27% 5.23% 7.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 248.50 249.25 228.06 210.68 200.12 196.18 182.07 23.02%
EPS 10.95 8.82 8.16 5.02 5.32 5.18 7.48 28.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.097 1.06 1.03 1.01 1.01 0.99 0.99 7.07%
Adjusted Per Share Value based on latest NOSH - 147,563
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 225.95 226.38 207.22 191.59 182.07 178.31 165.37 23.10%
EPS 9.95 8.01 7.45 4.58 4.84 4.71 6.79 28.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9975 0.9627 0.9359 0.9185 0.9189 0.8998 0.8992 7.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.24 0.19 0.22 0.21 0.20 0.18 0.10 -
P/RPS 0.10 0.08 0.10 0.10 0.10 0.09 0.05 58.67%
P/EPS 2.19 2.15 2.68 4.17 3.76 3.47 1.34 38.70%
EY 45.61 46.42 37.27 23.99 26.60 28.78 74.80 -28.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.21 0.21 0.20 0.18 0.10 69.07%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 24/05/10 22/02/10 23/11/09 28/08/09 28/05/09 -
Price 0.24 0.22 0.19 0.22 0.21 0.20 0.16 -
P/RPS 0.10 0.09 0.08 0.10 0.10 0.10 0.09 7.26%
P/EPS 2.19 2.49 2.32 4.37 3.95 3.86 2.14 1.55%
EY 45.61 40.09 43.16 22.90 25.33 25.90 46.75 -1.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.18 0.22 0.21 0.20 0.16 23.62%

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