[KPSCB] QoQ 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- -35.98%
YoY- -2.9%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter 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 95,782 89,986 92,321 101,338 99,476 91,509 3.36%
PBT 2,275 2,929 2,708 4,639 6,708 831 3,275 -21.54%
Tax -137 -44 36 -1,239 -1,443 1,105 2,363 -
NP 2,138 2,885 2,744 3,400 5,265 1,936 5,638 -47.57%
-
NP to SH 2,128 2,942 2,778 3,382 5,283 1,949 5,626 -47.66%
-
Tax Rate 6.02% 1.50% -1.33% 26.71% 21.51% -132.97% -72.15% -
Total Cost 94,035 92,897 87,242 88,921 96,073 97,540 85,871 6.23%
-
Net Worth 180,349 177,596 177,732 172,040 169,174 147,655 161,987 7.41%
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 180,349 177,596 177,732 172,040 169,174 147,655 161,987 7.41%
NOSH 147,827 146,774 149,354 147,043 148,398 147,655 147,664 0.07%
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% 3.01% 3.05% 3.68% 5.20% 1.95% 6.16% -
ROE 1.18% 1.66% 1.56% 1.97% 3.12% 1.32% 3.47% -
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 65.26 60.25 62.78 68.29 67.37 61.97 3.29%
EPS 1.45 1.99 1.86 2.30 3.56 1.31 3.81 -47.45%
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 1.00 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 58.90 55.34 56.77 62.32 61.17 56.28 3.35%
EPS 1.31 1.81 1.71 2.08 3.25 1.20 3.46 -47.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1091 1.0922 1.093 1.058 1.0404 0.908 0.9962 7.41%
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 0.48 0.45 0.56 0.60 0.45 0.39 24.20%
P/EPS 24.31 15.47 14.52 15.22 11.52 22.73 6.30 145.81%
EY 4.11 6.47 6.89 6.57 8.68 4.40 15.87 -59.33%
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 0.30 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 0.49 0.50 0.46 0.50 0.50 0.39 44.81%
P/EPS 30.57 15.96 16.13 12.61 9.55 25.76 6.30 186.34%
EY 3.27 6.26 6.20 7.93 10.47 3.88 15.87 -65.08%
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 0.34 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