[KPSCB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 71.53%
YoY- 106.02%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 492,649 492,244 495,684 515,632 457,804 440,426 393,784 16.05%
PBT 15,073 16,337 19,368 22,064 13,146 15,358 14,836 1.05%
Tax -3,168 -4,224 -3,944 -4,472 -3,116 -3,828 -4,266 -17.95%
NP 11,905 12,113 15,424 17,592 10,030 11,530 10,570 8.22%
-
NP to SH 11,638 12,077 15,386 17,536 10,223 11,477 10,518 6.95%
-
Tax Rate 21.02% 25.86% 20.36% 20.27% 23.70% 24.93% 28.75% -
Total Cost 480,744 480,130 480,260 498,040 447,774 428,896 383,214 16.27%
-
Net Worth 203,995 200,960 199,566 196,320 190,712 186,262 183,305 7.36%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 203,995 200,960 199,566 196,320 190,712 186,262 183,305 7.36%
NOSH 147,822 147,827 147,827 147,609 147,839 147,827 147,827 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.42% 2.46% 3.11% 3.41% 2.19% 2.62% 2.68% -
ROE 5.71% 6.01% 7.71% 8.93% 5.36% 6.16% 5.74% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 333.27 333.13 335.31 349.32 309.66 297.93 266.38 16.06%
EPS 7.87 8.17 10.40 11.88 6.92 7.80 7.14 6.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.35 1.33 1.29 1.26 1.24 7.37%
Adjusted Per Share Value based on latest NOSH - 147,609
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 302.96 302.71 304.83 317.10 281.54 270.85 242.16 16.05%
EPS 7.16 7.43 9.46 10.78 6.29 7.06 6.47 6.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2545 1.2358 1.2273 1.2073 1.1728 1.1455 1.1273 7.36%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.45 0.48 0.455 0.35 0.37 0.36 0.38 -
P/RPS 0.14 0.14 0.14 0.10 0.12 0.12 0.14 0.00%
P/EPS 5.72 5.87 4.37 2.95 5.35 4.64 5.34 4.67%
EY 17.50 17.03 22.87 33.94 18.69 21.57 18.72 -4.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.34 0.26 0.29 0.29 0.31 4.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 25/11/13 26/08/13 20/05/13 25/02/13 27/11/12 23/08/12 -
Price 0.53 0.48 0.465 0.43 0.37 0.38 0.39 -
P/RPS 0.16 0.14 0.14 0.12 0.12 0.13 0.15 4.38%
P/EPS 6.73 5.87 4.47 3.62 5.35 4.89 5.48 14.63%
EY 14.85 17.03 22.38 27.63 18.69 20.43 18.24 -12.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.34 0.32 0.29 0.30 0.31 14.49%

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