[KPSCB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -85.17%
YoY- -59.72%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 457,804 330,320 196,892 96,173 379,428 283,646 193,660 76.99%
PBT 13,146 11,519 7,418 2,275 16,984 14,056 11,347 10.25%
Tax -3,116 -2,871 -2,133 -137 -2,689 -2,646 -2,681 10.49%
NP 10,030 8,648 5,285 2,138 14,295 11,410 8,666 10.18%
-
NP to SH 10,223 8,608 5,259 2,128 14,350 11,408 8,630 11.89%
-
Tax Rate 23.70% 24.92% 28.75% 6.02% 15.83% 18.82% 23.63% -
Total Cost 447,774 321,672 191,607 94,035 365,133 272,236 184,994 79.79%
-
Net Worth 190,712 186,262 183,305 180,349 178,615 175,848 172,305 6.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 190,712 186,262 183,305 180,349 178,615 175,848 172,305 6.96%
NOSH 147,839 147,827 147,827 147,827 147,615 147,772 147,269 0.25%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.19% 2.62% 2.68% 2.22% 3.77% 4.02% 4.47% -
ROE 5.36% 4.62% 2.87% 1.18% 8.03% 6.49% 5.01% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 309.66 223.45 133.19 65.06 257.04 191.95 131.50 76.54%
EPS 6.92 5.85 3.57 1.45 9.71 7.72 5.86 11.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.24 1.22 1.21 1.19 1.17 6.69%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 281.54 203.14 121.08 59.14 233.34 174.43 119.09 77.00%
EPS 6.29 5.29 3.23 1.31 8.82 7.02 5.31 11.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1728 1.1455 1.1273 1.1091 1.0984 1.0814 1.0596 6.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.37 0.36 0.38 0.35 0.31 0.27 0.35 -
P/RPS 0.12 0.16 0.29 0.54 0.12 0.14 0.27 -41.61%
P/EPS 5.35 6.18 10.68 24.31 3.19 3.50 5.97 -7.01%
EY 18.69 16.18 9.36 4.11 31.36 28.59 16.74 7.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.31 0.29 0.26 0.23 0.30 -2.22%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 27/11/12 23/08/12 21/05/12 27/02/12 29/11/11 29/08/11 -
Price 0.37 0.38 0.39 0.44 0.32 0.30 0.29 -
P/RPS 0.12 0.17 0.29 0.68 0.12 0.16 0.22 -33.11%
P/EPS 5.35 6.53 10.96 30.57 3.29 3.89 4.95 5.29%
EY 18.69 15.32 9.12 3.27 30.38 25.73 20.21 -5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.31 0.36 0.26 0.25 0.25 10.35%

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