[KPSCB] QoQ TTM Result on 30-Jun-2011 [#2]

Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -0.63%
YoY- 59.89%
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 374,262 379,427 383,121 384,644 392,136 375,040 365,053 1.67%
PBT 12,551 16,984 14,886 15,453 14,783 11,770 12,928 -1.95%
Tax -1,384 -2,690 -1,541 786 1,556 2,318 745 -
NP 11,167 14,294 13,345 16,239 16,339 14,088 13,673 -12.61%
-
NP to SH 11,230 14,350 13,357 16,205 16,307 14,088 13,686 -12.34%
-
Tax Rate 11.03% 15.84% 10.35% -5.09% -10.53% -19.69% -5.76% -
Total Cost 363,095 365,133 369,776 368,405 375,797 360,952 351,380 2.20%
-
Net Worth 179,045 177,596 177,732 172,040 169,174 147,655 161,987 6.89%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 179,045 177,596 177,732 172,040 169,174 147,655 161,987 6.89%
NOSH 147,827 147,827 149,354 147,043 148,398 147,655 147,664 0.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.98% 3.77% 3.48% 4.22% 4.17% 3.76% 3.75% -
ROE 6.27% 8.08% 7.52% 9.42% 9.64% 9.54% 8.45% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 255.02 258.51 256.52 261.59 264.24 254.00 247.22 2.09%
EPS 7.65 9.78 8.94 11.02 10.99 9.54 9.27 -12.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.19 1.17 1.14 1.00 1.097 7.33%
Adjusted Per Share Value based on latest NOSH - 147,043
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 230.16 233.34 235.61 236.54 241.15 230.64 224.50 1.67%
EPS 6.91 8.82 8.21 9.97 10.03 8.66 8.42 -12.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1011 1.0922 1.093 1.058 1.0404 0.908 0.9962 6.89%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.35 0.31 0.27 0.35 0.41 0.30 0.24 -
P/RPS 0.14 0.12 0.11 0.13 0.16 0.12 0.10 25.12%
P/EPS 4.57 3.17 3.02 3.18 3.73 3.14 2.59 45.96%
EY 21.86 31.54 33.12 31.49 26.80 31.80 38.62 -31.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.23 0.30 0.36 0.30 0.22 20.20%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 27/02/12 29/11/11 29/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.44 0.32 0.30 0.29 0.34 0.34 0.24 -
P/RPS 0.17 0.12 0.12 0.11 0.13 0.13 0.10 42.39%
P/EPS 5.75 3.27 3.35 2.63 3.09 3.56 2.59 70.09%
EY 17.39 30.55 29.81 38.00 32.32 28.06 38.62 -41.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.25 0.25 0.30 0.34 0.22 38.82%

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