[KPSCB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 18.76%
YoY- -28.76%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 369,183 247,842 128,908 457,804 330,320 196,892 96,173 144.96%
PBT 12,253 9,684 5,516 13,146 11,519 7,418 2,275 206.94%
Tax -3,168 -1,972 -1,118 -3,116 -2,871 -2,133 -137 710.11%
NP 9,085 7,712 4,398 10,030 8,648 5,285 2,138 162.11%
-
NP to SH 9,058 7,693 4,384 10,223 8,608 5,259 2,128 162.41%
-
Tax Rate 25.85% 20.36% 20.27% 23.70% 24.92% 28.75% 6.02% -
Total Cost 360,098 240,130 124,510 447,774 321,672 191,607 94,035 144.56%
-
Net Worth 200,960 199,566 196,320 190,712 186,262 183,305 180,349 7.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 200,960 199,566 196,320 190,712 186,262 183,305 180,349 7.47%
NOSH 147,827 147,827 147,609 147,839 147,827 147,827 147,827 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.46% 3.11% 3.41% 2.19% 2.62% 2.68% 2.22% -
ROE 4.51% 3.85% 2.23% 5.36% 4.62% 2.87% 1.18% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 249.84 167.66 87.33 309.66 223.45 133.19 65.06 145.02%
EPS 6.13 5.20 2.97 6.92 5.85 3.57 1.45 161.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.35 1.33 1.29 1.26 1.24 1.22 7.50%
Adjusted Per Share Value based on latest NOSH - 147,378
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 227.04 152.42 79.27 281.54 203.14 121.08 59.14 144.97%
EPS 5.57 4.73 2.70 6.29 5.29 3.23 1.31 162.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2358 1.2273 1.2073 1.1728 1.1455 1.1273 1.1091 7.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.48 0.455 0.35 0.37 0.36 0.38 0.35 -
P/RPS 0.19 0.27 0.40 0.12 0.16 0.29 0.54 -50.12%
P/EPS 7.83 8.74 11.78 5.35 6.18 10.68 24.31 -52.97%
EY 12.77 11.44 8.49 18.69 16.18 9.36 4.11 112.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.26 0.29 0.29 0.31 0.29 13.34%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 20/05/13 25/02/13 27/11/12 23/08/12 21/05/12 -
Price 0.48 0.465 0.43 0.37 0.38 0.39 0.44 -
P/RPS 0.19 0.28 0.49 0.12 0.17 0.29 0.68 -57.22%
P/EPS 7.83 8.94 14.48 5.35 6.53 10.96 30.57 -59.63%
EY 12.77 11.19 6.91 18.69 15.32 9.12 3.27 147.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.32 0.29 0.30 0.31 0.36 -1.85%

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