[KPSCB] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 31.33%
YoY- 110.23%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 392,136 375,040 365,053 350,624 328,556 311,543 283,965 24.03%
PBT 14,783 11,770 12,928 12,131 9,674 9,415 4,175 132.49%
Tax 1,556 2,318 745 -2,016 -1,991 -1,992 -762 -
NP 16,339 14,088 13,673 10,115 7,683 7,423 3,413 184.31%
-
NP to SH 16,307 14,088 13,686 10,135 7,717 7,450 3,413 183.94%
-
Tax Rate -10.53% -19.69% -5.76% 16.62% 20.58% 21.16% 18.25% -
Total Cost 375,797 360,952 351,380 340,509 320,873 304,120 280,552 21.53%
-
Net Worth 169,174 147,655 161,987 156,439 152,188 147,563 149,696 8.50%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 169,174 147,655 161,987 156,439 152,188 147,563 149,696 8.50%
NOSH 148,398 147,655 147,664 147,584 147,756 147,563 148,214 0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.17% 3.76% 3.75% 2.88% 2.34% 2.38% 1.20% -
ROE 9.64% 9.54% 8.45% 6.48% 5.07% 5.05% 2.28% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 264.24 254.00 247.22 237.57 222.36 211.13 191.59 23.92%
EPS 10.99 9.54 9.27 6.87 5.22 5.05 2.30 183.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.00 1.097 1.06 1.03 1.00 1.01 8.41%
Adjusted Per Share Value based on latest NOSH - 147,584
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 241.15 230.64 224.50 215.62 202.05 191.59 174.63 24.03%
EPS 10.03 8.66 8.42 6.23 4.75 4.58 2.10 183.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0404 0.908 0.9962 0.9621 0.9359 0.9075 0.9206 8.50%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.41 0.30 0.24 0.19 0.22 0.21 0.20 -
P/RPS 0.16 0.12 0.10 0.08 0.10 0.10 0.10 36.83%
P/EPS 3.73 3.14 2.59 2.77 4.21 4.16 8.69 -43.12%
EY 26.80 31.80 38.62 36.14 23.74 24.04 11.51 75.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.22 0.18 0.21 0.21 0.20 48.02%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 29/11/10 30/08/10 24/05/10 22/02/10 23/11/09 -
Price 0.34 0.34 0.24 0.22 0.19 0.22 0.21 -
P/RPS 0.13 0.13 0.10 0.09 0.09 0.10 0.11 11.79%
P/EPS 3.09 3.56 2.59 3.20 3.64 4.36 9.12 -51.43%
EY 32.32 28.06 38.62 31.21 27.49 22.95 10.97 105.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.22 0.21 0.18 0.22 0.21 26.87%

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