[KPSCB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -10.93%
YoY- -28.76%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 492,244 495,684 515,632 457,804 440,426 393,784 384,692 17.84%
PBT 16,337 19,368 22,064 13,146 15,358 14,836 9,100 47.66%
Tax -4,224 -3,944 -4,472 -3,116 -3,828 -4,266 -548 289.72%
NP 12,113 15,424 17,592 10,030 11,530 10,570 8,552 26.09%
-
NP to SH 12,077 15,386 17,536 10,223 11,477 10,518 8,512 26.23%
-
Tax Rate 25.86% 20.36% 20.27% 23.70% 24.93% 28.75% 6.02% -
Total Cost 480,130 480,260 498,040 447,774 428,896 383,214 376,140 17.65%
-
Net Worth 200,960 199,566 196,320 190,712 186,262 183,305 180,349 7.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 200,960 199,566 196,320 190,712 186,262 183,305 180,349 7.47%
NOSH 147,827 147,827 147,609 147,839 147,827 147,827 147,827 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.46% 3.11% 3.41% 2.19% 2.62% 2.68% 2.22% -
ROE 6.01% 7.71% 8.93% 5.36% 6.16% 5.74% 4.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 333.13 335.31 349.32 309.66 297.93 266.38 260.23 17.87%
EPS 8.17 10.40 11.88 6.92 7.80 7.14 5.80 25.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.35 1.33 1.29 1.26 1.24 1.22 7.50%
Adjusted Per Share Value based on latest NOSH - 147,378
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 302.71 304.83 317.10 281.54 270.85 242.16 236.57 17.84%
EPS 7.43 9.46 10.78 6.29 7.06 6.47 5.23 26.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2358 1.2273 1.2073 1.1728 1.1455 1.1273 1.1091 7.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.48 0.455 0.35 0.37 0.36 0.38 0.35 -
P/RPS 0.14 0.14 0.10 0.12 0.12 0.14 0.13 5.05%
P/EPS 5.87 4.37 2.95 5.35 4.64 5.34 6.08 -2.31%
EY 17.03 22.87 33.94 18.69 21.57 18.72 16.45 2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.26 0.29 0.29 0.31 0.29 13.34%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 20/05/13 25/02/13 27/11/12 23/08/12 21/05/12 -
Price 0.48 0.465 0.43 0.37 0.38 0.39 0.44 -
P/RPS 0.14 0.14 0.12 0.12 0.13 0.15 0.17 -12.13%
P/EPS 5.87 4.47 3.62 5.35 4.89 5.48 7.64 -16.09%
EY 17.03 22.38 27.63 18.69 20.43 18.24 13.09 19.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.32 0.29 0.30 0.31 0.36 -1.85%

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