[KPSCB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -17.86%
YoY- -50.62%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 100,719 96,173 95,782 89,986 92,321 101,338 99,476 0.83%
PBT 5,143 2,275 2,929 2,708 4,639 6,708 831 237.46%
Tax -1,997 -137 -44 36 -1,239 -1,443 1,105 -
NP 3,146 2,138 2,885 2,744 3,400 5,265 1,936 38.26%
-
NP to SH 3,131 2,128 2,942 2,778 3,382 5,283 1,949 37.20%
-
Tax Rate 38.83% 6.02% 1.50% -1.33% 26.71% 21.51% -132.97% -
Total Cost 97,573 94,035 92,897 87,242 88,921 96,073 97,540 0.02%
-
Net Worth 183,305 180,349 177,596 177,732 172,040 169,174 147,655 15.52%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 183,305 180,349 177,596 177,732 172,040 169,174 147,655 15.52%
NOSH 147,827 147,827 146,774 149,354 147,043 148,398 147,655 0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.12% 2.22% 3.01% 3.05% 3.68% 5.20% 1.95% -
ROE 1.71% 1.18% 1.66% 1.56% 1.97% 3.12% 1.32% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 68.13 65.06 65.26 60.25 62.78 68.29 67.37 0.75%
EPS 2.13 1.45 1.99 1.86 2.30 3.56 1.31 38.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.22 1.21 1.19 1.17 1.14 1.00 15.43%
Adjusted Per Share Value based on latest NOSH - 149,354
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 61.94 59.14 58.90 55.34 56.77 62.32 61.17 0.83%
EPS 1.93 1.31 1.81 1.71 2.08 3.25 1.20 37.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1273 1.1091 1.0922 1.093 1.058 1.0404 0.908 15.52%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.38 0.35 0.31 0.27 0.35 0.41 0.30 -
P/RPS 0.56 0.54 0.48 0.45 0.56 0.60 0.45 15.71%
P/EPS 17.94 24.31 15.47 14.52 15.22 11.52 22.73 -14.60%
EY 5.57 4.11 6.47 6.89 6.57 8.68 4.40 17.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.26 0.23 0.30 0.36 0.30 2.21%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 21/05/12 27/02/12 29/11/11 29/08/11 30/05/11 28/02/11 -
Price 0.39 0.44 0.32 0.30 0.29 0.34 0.34 -
P/RPS 0.57 0.68 0.49 0.50 0.46 0.50 0.50 9.13%
P/EPS 18.41 30.57 15.96 16.13 12.61 9.55 25.76 -20.08%
EY 5.43 3.27 6.26 6.20 7.93 10.47 3.88 25.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.26 0.25 0.25 0.30 0.34 -5.97%

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