[KPSCB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 118.28%
YoY- 43.79%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 365,053 350,624 328,556 311,543 283,965 275,230 270,772 22.01%
PBT 12,928 12,131 9,674 9,415 4,175 6,334 7,698 41.24%
Tax 745 -2,016 -1,991 -1,992 -762 -1,518 -1,534 -
NP 13,673 10,115 7,683 7,423 3,413 4,816 6,164 70.00%
-
NP to SH 13,686 10,135 7,717 7,450 3,413 4,821 6,169 70.01%
-
Tax Rate -5.76% 16.62% 20.58% 21.16% 18.25% 23.97% 19.93% -
Total Cost 351,380 340,509 320,873 304,120 280,552 270,414 264,608 20.79%
-
Net Worth 161,987 156,439 152,188 147,563 149,696 146,574 146,223 7.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 161,987 156,439 152,188 147,563 149,696 146,574 146,223 7.05%
NOSH 147,664 147,584 147,756 147,563 148,214 148,055 147,700 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.75% 2.88% 2.34% 2.38% 1.20% 1.75% 2.28% -
ROE 8.45% 6.48% 5.07% 5.05% 2.28% 3.29% 4.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 247.22 237.57 222.36 211.13 191.59 185.90 183.33 22.03%
EPS 9.27 6.87 5.22 5.05 2.30 3.26 4.18 69.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.097 1.06 1.03 1.00 1.01 0.99 0.99 7.07%
Adjusted Per Share Value based on latest NOSH - 147,563
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 224.50 215.62 202.05 191.59 174.63 169.26 166.52 22.01%
EPS 8.42 6.23 4.75 4.58 2.10 2.96 3.79 70.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9962 0.9621 0.9359 0.9075 0.9206 0.9014 0.8992 7.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.24 0.19 0.22 0.21 0.20 0.18 0.10 -
P/RPS 0.10 0.08 0.10 0.10 0.10 0.10 0.05 58.67%
P/EPS 2.59 2.77 4.21 4.16 8.69 5.53 2.39 5.49%
EY 38.62 36.14 23.74 24.04 11.51 18.09 41.77 -5.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.21 0.21 0.20 0.18 0.10 69.07%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 24/05/10 22/02/10 23/11/09 28/08/09 28/05/09 -
Price 0.24 0.22 0.19 0.22 0.21 0.20 0.16 -
P/RPS 0.10 0.09 0.09 0.10 0.11 0.11 0.09 7.26%
P/EPS 2.59 3.20 3.64 4.36 9.12 6.14 3.83 -22.93%
EY 38.62 31.21 27.49 22.95 10.97 16.28 26.10 29.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.18 0.22 0.21 0.20 0.16 23.62%

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