[KPSCB] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -24.52%
YoY- 5.69%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 104,216 123,466 121,341 118,933 128,908 127,484 133,428 -15.20%
PBT 2,018 2,820 2,568 4,168 5,516 2,127 4,101 -37.69%
Tax -284 0 -1,195 -854 -1,118 -745 -737 -47.07%
NP 1,734 2,820 1,373 3,314 4,398 1,382 3,364 -35.73%
-
NP to SH 1,731 2,580 1,365 3,309 4,384 1,614 3,349 -35.62%
-
Tax Rate 14.07% 0.00% 46.53% 20.49% 20.27% 35.03% 17.97% -
Total Cost 102,482 120,646 119,968 115,619 124,510 126,102 130,064 -14.70%
-
Net Worth 205,479 204,239 201,782 199,566 196,320 190,118 186,262 6.77%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 205,479 204,239 201,782 199,566 196,320 190,118 186,262 6.77%
NOSH 147,827 148,000 148,369 147,827 147,609 147,378 147,827 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.66% 2.28% 1.13% 2.79% 3.41% 1.08% 2.52% -
ROE 0.84% 1.26% 0.68% 1.66% 2.23% 0.85% 1.80% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 70.50 83.42 81.78 80.45 87.33 86.50 90.26 -15.19%
EPS 1.17 1.75 0.92 2.24 2.97 1.09 2.28 -35.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.38 1.36 1.35 1.33 1.29 1.26 6.77%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 64.02 75.85 74.54 73.06 79.19 78.31 81.97 -15.20%
EPS 1.06 1.58 0.84 2.03 2.69 0.99 2.06 -35.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2623 1.2547 1.2396 1.226 1.206 1.1679 1.1442 6.77%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.54 0.45 0.48 0.455 0.35 0.37 0.36 -
P/RPS 0.77 0.54 0.59 0.57 0.40 0.43 0.40 54.80%
P/EPS 46.12 25.81 52.17 20.33 11.78 33.79 15.89 103.60%
EY 2.17 3.87 1.92 4.92 8.49 2.96 6.29 -50.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.35 0.34 0.26 0.29 0.29 21.85%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 21/02/14 25/11/13 26/08/13 20/05/13 25/02/13 27/11/12 -
Price 0.52 0.53 0.48 0.465 0.43 0.37 0.38 -
P/RPS 0.74 0.64 0.59 0.58 0.49 0.43 0.42 45.92%
P/EPS 44.41 30.40 52.17 20.77 14.48 33.79 16.77 91.52%
EY 2.25 3.29 1.92 4.81 6.91 2.96 5.96 -47.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.35 0.34 0.32 0.29 0.30 15.02%

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