[KPSCB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -58.75%
YoY- -59.24%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 124,983 104,216 123,466 121,341 118,933 128,908 127,484 -1.31%
PBT 3,426 2,018 2,820 2,568 4,168 5,516 2,127 37.52%
Tax -1,011 -284 0 -1,195 -854 -1,118 -745 22.64%
NP 2,415 1,734 2,820 1,373 3,314 4,398 1,382 45.22%
-
NP to SH 2,423 1,731 2,580 1,365 3,309 4,384 1,614 31.20%
-
Tax Rate 29.51% 14.07% 0.00% 46.53% 20.49% 20.27% 35.03% -
Total Cost 122,568 102,482 120,646 119,968 115,619 124,510 126,102 -1.88%
-
Net Worth 206,958 205,479 204,239 201,782 199,566 196,320 190,118 5.83%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 206,958 205,479 204,239 201,782 199,566 196,320 190,118 5.83%
NOSH 147,827 147,827 148,000 148,369 147,827 147,609 147,378 0.20%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.93% 1.66% 2.28% 1.13% 2.79% 3.41% 1.08% -
ROE 1.17% 0.84% 1.26% 0.68% 1.66% 2.23% 0.85% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 84.55 70.50 83.42 81.78 80.45 87.33 86.50 -1.51%
EPS 1.64 1.17 1.75 0.92 2.24 2.97 1.09 31.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.39 1.38 1.36 1.35 1.33 1.29 5.62%
Adjusted Per Share Value based on latest NOSH - 148,369
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 76.78 64.02 75.85 74.54 73.06 79.19 78.31 -1.31%
EPS 1.49 1.06 1.58 0.84 2.03 2.69 0.99 31.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2714 1.2623 1.2547 1.2396 1.226 1.206 1.1679 5.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.525 0.54 0.45 0.48 0.455 0.35 0.37 -
P/RPS 0.62 0.77 0.54 0.59 0.57 0.40 0.43 27.71%
P/EPS 32.03 46.12 25.81 52.17 20.33 11.78 33.79 -3.51%
EY 3.12 2.17 3.87 1.92 4.92 8.49 2.96 3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.33 0.35 0.34 0.26 0.29 19.80%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 21/02/14 25/11/13 26/08/13 20/05/13 25/02/13 -
Price 0.55 0.52 0.53 0.48 0.465 0.43 0.37 -
P/RPS 0.65 0.74 0.64 0.59 0.58 0.49 0.43 31.81%
P/EPS 33.56 44.41 30.40 52.17 20.77 14.48 33.79 -0.45%
EY 2.98 2.25 3.29 1.92 4.81 6.91 2.96 0.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.38 0.35 0.34 0.32 0.29 21.90%

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