[KPSCB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 95.8%
YoY- 9.67%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 99,476 91,509 99,813 84,242 89,489 77,080 77,745 17.80%
PBT 831 3,275 3,969 3,695 1,989 2,478 1,512 -32.83%
Tax 1,105 2,363 -469 -681 -468 -398 -444 -
NP 1,936 5,638 3,500 3,014 1,521 2,080 1,068 48.50%
-
NP to SH 1,949 5,626 3,483 3,029 1,547 2,075 1,066 49.35%
-
Tax Rate -132.97% -72.15% 11.82% 18.43% 23.53% 16.06% 29.37% -
Total Cost 97,540 85,871 96,313 81,228 87,968 75,000 76,677 17.35%
-
Net Worth 147,655 161,987 156,439 152,188 147,563 149,696 146,574 0.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 147,655 161,987 156,439 152,188 147,563 149,696 146,574 0.48%
NOSH 147,655 147,664 147,584 147,756 147,563 148,214 148,055 -0.17%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.95% 6.16% 3.51% 3.58% 1.70% 2.70% 1.37% -
ROE 1.32% 3.47% 2.23% 1.99% 1.05% 1.39% 0.73% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 67.37 61.97 67.63 57.01 60.64 52.01 52.51 18.01%
EPS 1.31 3.81 2.36 2.04 1.05 1.40 0.72 48.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.097 1.06 1.03 1.00 1.01 0.99 0.67%
Adjusted Per Share Value based on latest NOSH - 147,756
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 61.17 56.28 61.38 51.81 55.03 47.40 47.81 17.80%
EPS 1.20 3.46 2.14 1.86 0.95 1.28 0.66 48.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.908 0.9962 0.9621 0.9359 0.9075 0.9206 0.9014 0.48%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.30 0.24 0.19 0.22 0.21 0.20 0.18 -
P/RPS 0.45 0.39 0.28 0.39 0.35 0.38 0.34 20.48%
P/EPS 22.73 6.30 8.05 10.73 20.03 14.29 25.00 -6.13%
EY 4.40 15.87 12.42 9.32 4.99 7.00 4.00 6.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.18 0.21 0.21 0.20 0.18 40.44%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 24/05/10 22/02/10 23/11/09 28/08/09 -
Price 0.34 0.24 0.22 0.19 0.22 0.21 0.20 -
P/RPS 0.50 0.39 0.33 0.33 0.36 0.40 0.38 20.01%
P/EPS 25.76 6.30 9.32 9.27 20.99 15.00 27.78 -4.89%
EY 3.88 15.87 10.73 10.79 4.77 6.67 3.60 5.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.22 0.21 0.18 0.22 0.21 0.20 42.30%

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