[KPSCB] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -17.57%
YoY- -2.4%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 382,660 374,262 379,427 383,121 384,644 392,136 375,040 1.35%
PBT 13,055 12,551 16,984 14,886 15,453 14,783 11,770 7.15%
Tax -2,142 -1,384 -2,690 -1,541 786 1,556 2,318 -
NP 10,913 11,167 14,294 13,345 16,239 16,339 14,088 -15.66%
-
NP to SH 10,979 11,230 14,350 13,357 16,205 16,307 14,088 -15.32%
-
Tax Rate 16.41% 11.03% 15.84% 10.35% -5.09% -10.53% -19.69% -
Total Cost 371,747 363,095 365,133 369,776 368,405 375,797 360,952 1.98%
-
Net Worth 183,305 179,045 177,596 177,732 172,040 169,174 147,655 15.52%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 183,305 179,045 177,596 177,732 172,040 169,174 147,655 15.52%
NOSH 147,827 147,827 147,827 149,354 147,043 148,398 147,655 0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.85% 2.98% 3.77% 3.48% 4.22% 4.17% 3.76% -
ROE 5.99% 6.27% 8.08% 7.52% 9.42% 9.64% 9.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 258.86 255.02 258.51 256.52 261.59 264.24 254.00 1.27%
EPS 7.43 7.65 9.78 8.94 11.02 10.99 9.54 -15.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.22 1.21 1.19 1.17 1.14 1.00 15.43%
Adjusted Per Share Value based on latest NOSH - 149,354
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 235.32 230.16 233.34 235.61 236.54 241.15 230.64 1.34%
EPS 6.75 6.91 8.82 8.21 9.97 10.03 8.66 -15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1273 1.1011 1.0922 1.093 1.058 1.0404 0.908 15.52%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.38 0.35 0.31 0.27 0.35 0.41 0.30 -
P/RPS 0.15 0.14 0.12 0.11 0.13 0.16 0.12 16.05%
P/EPS 5.12 4.57 3.17 3.02 3.18 3.73 3.14 38.57%
EY 19.54 21.86 31.54 33.12 31.49 26.80 31.80 -27.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.26 0.23 0.30 0.36 0.30 2.21%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 21/05/12 27/02/12 29/11/11 29/08/11 30/05/11 28/02/11 -
Price 0.39 0.44 0.32 0.30 0.29 0.34 0.34 -
P/RPS 0.15 0.17 0.12 0.12 0.11 0.13 0.13 10.01%
P/EPS 5.25 5.75 3.27 3.35 2.63 3.09 3.56 29.59%
EY 19.04 17.39 30.55 29.81 38.00 32.32 28.06 -22.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.26 0.25 0.25 0.30 0.34 -5.97%

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