[KPSCB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 147.13%
YoY- -39.06%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 128,908 457,804 330,320 196,892 96,173 379,428 283,646 -40.86%
PBT 5,516 13,146 11,519 7,418 2,275 16,984 14,056 -46.36%
Tax -1,118 -3,116 -2,871 -2,133 -137 -2,689 -2,646 -43.66%
NP 4,398 10,030 8,648 5,285 2,138 14,295 11,410 -47.00%
-
NP to SH 4,384 10,223 8,608 5,259 2,128 14,350 11,408 -47.11%
-
Tax Rate 20.27% 23.70% 24.92% 28.75% 6.02% 15.83% 18.82% -
Total Cost 124,510 447,774 321,672 191,607 94,035 365,133 272,236 -40.61%
-
Net Worth 196,320 190,712 186,262 183,305 180,349 178,615 175,848 7.61%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 196,320 190,712 186,262 183,305 180,349 178,615 175,848 7.61%
NOSH 147,609 147,839 147,827 147,827 147,827 147,615 147,772 -0.07%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.41% 2.19% 2.62% 2.68% 2.22% 3.77% 4.02% -
ROE 2.23% 5.36% 4.62% 2.87% 1.18% 8.03% 6.49% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 87.33 309.66 223.45 133.19 65.06 257.04 191.95 -40.81%
EPS 2.97 6.92 5.85 3.57 1.45 9.71 7.72 -47.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.29 1.26 1.24 1.22 1.21 1.19 7.68%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 79.27 281.54 203.14 121.08 59.14 233.34 174.43 -40.86%
EPS 2.70 6.29 5.29 3.23 1.31 8.82 7.02 -47.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2073 1.1728 1.1455 1.1273 1.1091 1.0984 1.0814 7.61%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.35 0.37 0.36 0.38 0.35 0.31 0.27 -
P/RPS 0.40 0.12 0.16 0.29 0.54 0.12 0.14 101.22%
P/EPS 11.78 5.35 6.18 10.68 24.31 3.19 3.50 124.42%
EY 8.49 18.69 16.18 9.36 4.11 31.36 28.59 -55.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.29 0.31 0.29 0.26 0.23 8.50%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 25/02/13 27/11/12 23/08/12 21/05/12 27/02/12 29/11/11 -
Price 0.43 0.37 0.38 0.39 0.44 0.32 0.30 -
P/RPS 0.49 0.12 0.17 0.29 0.68 0.12 0.16 110.74%
P/EPS 14.48 5.35 6.53 10.96 30.57 3.29 3.89 139.99%
EY 6.91 18.69 15.32 9.12 3.27 30.38 25.73 -58.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.30 0.31 0.36 0.26 0.25 17.87%

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