[KPSCB] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2.94%
YoY- 89.1%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 383,121 384,644 392,136 375,040 365,053 350,624 328,556 10.77%
PBT 14,886 15,453 14,783 11,770 12,928 12,131 9,674 33.25%
Tax -1,541 786 1,556 2,318 745 -2,016 -1,991 -15.68%
NP 13,345 16,239 16,339 14,088 13,673 10,115 7,683 44.44%
-
NP to SH 13,357 16,205 16,307 14,088 13,686 10,135 7,717 44.11%
-
Tax Rate 10.35% -5.09% -10.53% -19.69% -5.76% 16.62% 20.58% -
Total Cost 369,776 368,405 375,797 360,952 351,380 340,509 320,873 9.90%
-
Net Worth 177,732 172,040 169,174 147,655 161,987 156,439 152,188 10.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 177,732 172,040 169,174 147,655 161,987 156,439 152,188 10.88%
NOSH 149,354 147,043 148,398 147,655 147,664 147,584 147,756 0.71%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.48% 4.22% 4.17% 3.76% 3.75% 2.88% 2.34% -
ROE 7.52% 9.42% 9.64% 9.54% 8.45% 6.48% 5.07% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 256.52 261.59 264.24 254.00 247.22 237.57 222.36 9.98%
EPS 8.94 11.02 10.99 9.54 9.27 6.87 5.22 43.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.14 1.00 1.097 1.06 1.03 10.09%
Adjusted Per Share Value based on latest NOSH - 147,655
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 235.61 236.54 241.15 230.64 224.50 215.62 202.05 10.77%
EPS 8.21 9.97 10.03 8.66 8.42 6.23 4.75 43.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.093 1.058 1.0404 0.908 0.9962 0.9621 0.9359 10.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.27 0.35 0.41 0.30 0.24 0.19 0.22 -
P/RPS 0.11 0.13 0.16 0.12 0.10 0.08 0.10 6.55%
P/EPS 3.02 3.18 3.73 3.14 2.59 2.77 4.21 -19.84%
EY 33.12 31.49 26.80 31.80 38.62 36.14 23.74 24.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.30 0.36 0.30 0.22 0.18 0.21 6.24%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 29/08/11 30/05/11 28/02/11 29/11/10 30/08/10 24/05/10 -
Price 0.30 0.29 0.34 0.34 0.24 0.22 0.19 -
P/RPS 0.12 0.11 0.13 0.13 0.10 0.09 0.09 21.12%
P/EPS 3.35 2.63 3.09 3.56 2.59 3.20 3.64 -5.37%
EY 29.81 38.00 32.32 28.06 38.62 31.21 27.49 5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.30 0.34 0.22 0.21 0.18 24.45%

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