[KPSCB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.96%
YoY- 20.55%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 118,933 128,908 127,484 133,428 100,719 96,173 95,782 15.54%
PBT 4,168 5,516 2,127 4,101 5,143 2,275 2,929 26.54%
Tax -854 -1,118 -745 -737 -1,997 -137 -44 623.52%
NP 3,314 4,398 1,382 3,364 3,146 2,138 2,885 9.69%
-
NP to SH 3,309 4,384 1,614 3,349 3,131 2,128 2,942 8.16%
-
Tax Rate 20.49% 20.27% 35.03% 17.97% 38.83% 6.02% 1.50% -
Total Cost 115,619 124,510 126,102 130,064 97,573 94,035 92,897 15.72%
-
Net Worth 199,566 196,320 190,118 186,262 183,305 180,349 177,596 8.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 199,566 196,320 190,118 186,262 183,305 180,349 177,596 8.09%
NOSH 147,827 147,609 147,378 147,827 147,827 147,827 146,774 0.47%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.79% 3.41% 1.08% 2.52% 3.12% 2.22% 3.01% -
ROE 1.66% 2.23% 0.85% 1.80% 1.71% 1.18% 1.66% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 80.45 87.33 86.50 90.26 68.13 65.06 65.26 14.98%
EPS 2.24 2.97 1.09 2.28 2.13 1.45 1.99 8.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.29 1.26 1.24 1.22 1.21 7.57%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 73.14 79.27 78.40 82.05 61.94 59.14 58.90 15.54%
EPS 2.03 2.70 0.99 2.06 1.93 1.31 1.81 7.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2273 1.2073 1.1692 1.1455 1.1273 1.1091 1.0922 8.09%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.455 0.35 0.37 0.36 0.38 0.35 0.31 -
P/RPS 0.57 0.40 0.43 0.40 0.56 0.54 0.48 12.15%
P/EPS 20.33 11.78 33.79 15.89 17.94 24.31 15.47 19.99%
EY 4.92 8.49 2.96 6.29 5.57 4.11 6.47 -16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.29 0.29 0.31 0.29 0.26 19.60%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 20/05/13 25/02/13 27/11/12 23/08/12 21/05/12 27/02/12 -
Price 0.465 0.43 0.37 0.38 0.39 0.44 0.32 -
P/RPS 0.58 0.49 0.43 0.42 0.57 0.68 0.49 11.90%
P/EPS 20.77 14.48 33.79 16.77 18.41 30.57 15.96 19.21%
EY 4.81 6.91 2.96 5.96 5.43 3.27 6.26 -16.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.29 0.30 0.31 0.36 0.26 19.60%

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