[KPSCB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 63.35%
YoY- 32.5%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 96,173 379,428 283,646 193,660 101,338 375,041 275,565 -50.39%
PBT 2,275 16,984 14,056 11,347 6,708 11,769 10,938 -64.86%
Tax -137 -2,689 -2,646 -2,681 -1,443 2,319 1,214 -
NP 2,138 14,295 11,410 8,666 5,265 14,088 12,152 -68.56%
-
NP to SH 2,128 14,350 11,408 8,630 5,283 14,088 12,139 -68.64%
-
Tax Rate 6.02% 15.83% 18.82% 23.63% 21.51% -19.70% -11.10% -
Total Cost 94,035 365,133 272,236 184,994 96,073 360,953 263,413 -49.64%
-
Net Worth 180,349 178,615 175,848 172,305 169,174 164,086 162,198 7.32%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 180,349 178,615 175,848 172,305 169,174 164,086 162,198 7.32%
NOSH 147,827 147,615 147,772 147,269 148,398 147,826 147,856 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.22% 3.77% 4.02% 4.47% 5.20% 3.76% 4.41% -
ROE 1.18% 8.03% 6.49% 5.01% 3.12% 8.59% 7.48% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 65.06 257.04 191.95 131.50 68.29 253.70 186.37 -50.38%
EPS 1.45 9.71 7.72 5.86 3.56 9.53 8.21 -68.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.19 1.17 1.14 1.11 1.097 7.33%
Adjusted Per Share Value based on latest NOSH - 147,043
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 59.14 233.34 174.43 119.09 62.32 230.64 169.46 -50.39%
EPS 1.31 8.82 7.02 5.31 3.25 8.66 7.47 -68.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1091 1.0984 1.0814 1.0596 1.0404 1.0091 0.9975 7.31%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.35 0.31 0.27 0.35 0.41 0.30 0.24 -
P/RPS 0.54 0.12 0.14 0.27 0.60 0.12 0.13 158.18%
P/EPS 24.31 3.19 3.50 5.97 11.52 3.15 2.92 310.24%
EY 4.11 31.36 28.59 16.74 8.68 31.77 34.21 -75.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.23 0.30 0.36 0.27 0.22 20.20%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 27/02/12 29/11/11 29/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.44 0.32 0.30 0.29 0.34 0.34 0.24 -
P/RPS 0.68 0.12 0.16 0.22 0.50 0.13 0.13 201.02%
P/EPS 30.57 3.29 3.89 4.95 9.55 3.57 2.92 377.88%
EY 3.27 30.38 25.73 20.21 10.47 28.03 34.21 -79.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.25 0.25 0.30 0.31 0.22 38.82%

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