[KPSCB] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 115.02%
YoY- 70.14%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 101,338 375,041 275,565 184,056 84,242 311,542 222,053 -40.75%
PBT 6,708 11,769 10,938 7,664 3,695 9,417 7,427 -6.56%
Tax -1,443 2,319 1,214 -1,150 -681 -1,994 -1,525 -3.62%
NP 5,265 14,088 12,152 6,514 3,014 7,423 5,902 -7.33%
-
NP to SH 5,283 14,088 12,139 6,513 3,029 7,450 5,903 -7.13%
-
Tax Rate 21.51% -19.70% -11.10% 15.01% 18.43% 21.17% 20.53% -
Total Cost 96,073 360,953 263,413 177,542 81,228 304,119 216,151 -41.78%
-
Net Worth 169,174 164,086 162,198 156,548 152,188 149,355 149,424 8.63%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 169,174 164,086 162,198 156,548 152,188 149,355 149,424 8.63%
NOSH 148,398 147,826 147,856 147,687 147,756 147,876 147,944 0.20%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.20% 3.76% 4.41% 3.54% 3.58% 2.38% 2.66% -
ROE 3.12% 8.59% 7.48% 4.16% 1.99% 4.99% 3.95% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 68.29 253.70 186.37 124.63 57.01 210.68 150.09 -40.87%
EPS 3.56 9.53 8.21 4.41 2.04 5.02 3.99 -7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.097 1.06 1.03 1.01 1.01 8.41%
Adjusted Per Share Value based on latest NOSH - 147,584
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 62.32 230.64 169.46 113.19 51.81 191.59 136.56 -40.75%
EPS 3.25 8.66 7.47 4.01 1.86 4.58 3.63 -7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0404 1.0091 0.9975 0.9627 0.9359 0.9185 0.9189 8.63%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.41 0.30 0.24 0.19 0.22 0.21 0.20 -
P/RPS 0.60 0.12 0.13 0.15 0.39 0.10 0.13 177.46%
P/EPS 11.52 3.15 2.92 4.31 10.73 4.17 5.01 74.29%
EY 8.68 31.77 34.21 23.21 9.32 23.99 19.95 -42.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.22 0.18 0.21 0.21 0.20 48.02%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 29/11/10 30/08/10 24/05/10 22/02/10 23/11/09 -
Price 0.34 0.34 0.24 0.22 0.19 0.22 0.21 -
P/RPS 0.50 0.13 0.13 0.18 0.33 0.10 0.14 133.82%
P/EPS 9.55 3.57 2.92 4.99 9.27 4.37 5.26 48.87%
EY 10.47 28.03 34.21 20.05 10.79 22.90 19.00 -32.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.22 0.21 0.18 0.22 0.21 26.87%

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