[KPSCB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -40.68%
YoY- -59.72%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 457,804 440,426 393,784 384,692 379,428 378,194 387,320 11.73%
PBT 13,146 15,358 14,836 9,100 16,984 18,741 22,694 -30.39%
Tax -3,116 -3,828 -4,266 -548 -2,689 -3,528 -5,362 -30.24%
NP 10,030 11,530 10,570 8,552 14,295 15,213 17,332 -30.44%
-
NP to SH 10,223 11,477 10,518 8,512 14,350 15,210 17,260 -29.36%
-
Tax Rate 23.70% 24.93% 28.75% 6.02% 15.83% 18.83% 23.63% -
Total Cost 447,774 428,896 383,214 376,140 365,133 362,981 369,988 13.50%
-
Net Worth 190,712 186,262 183,305 180,349 178,615 175,848 172,305 6.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 190,712 186,262 183,305 180,349 178,615 175,848 172,305 6.96%
NOSH 147,839 147,827 147,827 147,827 147,615 147,772 147,269 0.25%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.19% 2.62% 2.68% 2.22% 3.77% 4.02% 4.47% -
ROE 5.36% 6.16% 5.74% 4.72% 8.03% 8.65% 10.02% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 309.66 297.93 266.38 260.23 257.04 255.93 263.00 11.44%
EPS 6.92 7.80 7.14 5.80 9.71 10.29 11.72 -29.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.24 1.22 1.21 1.19 1.17 6.69%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 281.54 270.85 242.16 236.57 233.34 232.58 238.19 11.73%
EPS 6.29 7.06 6.47 5.23 8.82 9.35 10.61 -29.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1728 1.1455 1.1273 1.1091 1.0984 1.0814 1.0596 6.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.37 0.36 0.38 0.35 0.31 0.27 0.35 -
P/RPS 0.12 0.12 0.14 0.13 0.12 0.11 0.13 -5.17%
P/EPS 5.35 4.64 5.34 6.08 3.19 2.62 2.99 47.12%
EY 18.69 21.57 18.72 16.45 31.36 38.12 33.49 -32.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.31 0.29 0.26 0.23 0.30 -2.22%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 27/11/12 23/08/12 21/05/12 27/02/12 29/11/11 29/08/11 -
Price 0.37 0.38 0.39 0.44 0.32 0.30 0.29 -
P/RPS 0.12 0.13 0.15 0.17 0.12 0.12 0.11 5.94%
P/EPS 5.35 4.89 5.48 7.64 3.29 2.91 2.47 67.01%
EY 18.69 20.43 18.24 13.09 30.38 34.31 40.41 -40.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.31 0.36 0.26 0.25 0.25 10.35%

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