[KPSCB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 171.62%
YoY- 106.02%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 123,466 121,341 118,933 128,908 127,484 133,428 100,719 14.49%
PBT 2,820 2,568 4,168 5,516 2,127 4,101 5,143 -32.93%
Tax 0 -1,195 -854 -1,118 -745 -737 -1,997 -
NP 2,820 1,373 3,314 4,398 1,382 3,364 3,146 -7.01%
-
NP to SH 2,580 1,365 3,309 4,384 1,614 3,349 3,131 -12.07%
-
Tax Rate 0.00% 46.53% 20.49% 20.27% 35.03% 17.97% 38.83% -
Total Cost 120,646 119,968 115,619 124,510 126,102 130,064 97,573 15.15%
-
Net Worth 204,239 201,782 199,566 196,320 190,118 186,262 183,305 7.45%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 204,239 201,782 199,566 196,320 190,118 186,262 183,305 7.45%
NOSH 148,000 148,369 147,827 147,609 147,378 147,827 147,827 0.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.28% 1.13% 2.79% 3.41% 1.08% 2.52% 3.12% -
ROE 1.26% 0.68% 1.66% 2.23% 0.85% 1.80% 1.71% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 83.42 81.78 80.45 87.33 86.50 90.26 68.13 14.40%
EPS 1.75 0.92 2.24 2.97 1.09 2.28 2.13 -12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.35 1.33 1.29 1.26 1.24 7.37%
Adjusted Per Share Value based on latest NOSH - 147,609
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 75.93 74.62 73.14 79.27 78.40 82.05 61.94 14.49%
EPS 1.59 0.84 2.03 2.70 0.99 2.06 1.93 -12.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.256 1.2409 1.2273 1.2073 1.1692 1.1455 1.1273 7.45%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.45 0.48 0.455 0.35 0.37 0.36 0.38 -
P/RPS 0.54 0.59 0.57 0.40 0.43 0.40 0.56 -2.38%
P/EPS 25.81 52.17 20.33 11.78 33.79 15.89 17.94 27.35%
EY 3.87 1.92 4.92 8.49 2.96 6.29 5.57 -21.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.34 0.26 0.29 0.29 0.31 4.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 25/11/13 26/08/13 20/05/13 25/02/13 27/11/12 23/08/12 -
Price 0.53 0.48 0.465 0.43 0.37 0.38 0.39 -
P/RPS 0.64 0.59 0.58 0.49 0.43 0.42 0.57 8.00%
P/EPS 30.40 52.17 20.77 14.48 33.79 16.77 18.41 39.57%
EY 3.29 1.92 4.81 6.91 2.96 5.96 5.43 -28.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.34 0.32 0.29 0.30 0.31 14.49%

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