[KPSCB] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 9.05%
YoY- 13.85%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 463,817 474,006 467,956 492,648 496,666 508,753 490,539 -3.66%
PBT 10,558 10,832 11,574 15,072 14,379 15,912 16,887 -26.86%
Tax -1,995 -2,490 -2,333 -3,167 -3,912 -3,454 -4,597 -42.65%
NP 8,563 8,342 9,241 11,905 10,467 12,458 12,290 -21.38%
-
NP to SH 8,336 8,099 8,985 11,638 10,672 12,656 12,478 -23.56%
-
Tax Rate 18.90% 22.99% 20.16% 21.01% 27.21% 21.71% 27.22% -
Total Cost 455,254 465,664 458,715 480,743 486,199 496,295 478,249 -3.22%
-
Net Worth 209,149 206,958 205,479 204,239 201,782 199,566 196,320 4.30%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 209,149 206,958 205,479 204,239 201,782 199,566 196,320 4.30%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.85% 1.76% 1.97% 2.42% 2.11% 2.45% 2.51% -
ROE 3.99% 3.91% 4.37% 5.70% 5.29% 6.34% 6.36% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 312.69 320.65 316.56 332.87 334.75 344.15 332.32 -3.97%
EPS 5.62 5.48 6.08 7.86 7.19 8.56 8.45 -23.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.39 1.38 1.36 1.35 1.33 3.96%
Adjusted Per Share Value based on latest NOSH - 148,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 285.23 291.50 287.78 302.96 305.43 312.87 301.67 -3.66%
EPS 5.13 4.98 5.53 7.16 6.56 7.78 7.67 -23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2862 1.2727 1.2636 1.256 1.2409 1.2273 1.2073 4.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.54 0.525 0.54 0.45 0.48 0.455 0.35 -
P/RPS 0.17 0.16 0.17 0.14 0.14 0.13 0.11 33.63%
P/EPS 9.61 9.58 8.88 5.72 6.67 5.31 4.14 75.22%
EY 10.41 10.44 11.26 17.47 14.99 18.82 24.15 -42.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.39 0.33 0.35 0.34 0.26 28.75%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 26/05/14 21/02/14 25/11/13 26/08/13 20/05/13 -
Price 0.51 0.55 0.52 0.53 0.48 0.465 0.43 -
P/RPS 0.16 0.17 0.16 0.16 0.14 0.14 0.13 14.83%
P/EPS 9.08 10.04 8.56 6.74 6.67 5.43 5.09 47.03%
EY 11.02 9.96 11.69 14.84 14.99 18.41 19.66 -31.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.37 0.38 0.35 0.34 0.32 8.16%

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