[KPSCB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 22.07%
YoY- 11.11%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 492,648 496,666 508,753 490,539 457,804 426,102 382,660 18.29%
PBT 15,072 14,379 15,912 16,887 13,646 14,448 13,055 10.02%
Tax -3,167 -3,912 -3,454 -4,597 -3,616 -2,915 -2,142 29.69%
NP 11,905 10,467 12,458 12,290 10,030 11,533 10,913 5.95%
-
NP to SH 11,638 10,672 12,656 12,478 10,222 11,550 10,979 3.95%
-
Tax Rate 21.01% 27.21% 21.71% 27.22% 26.50% 20.18% 16.41% -
Total Cost 480,743 486,199 496,295 478,249 447,774 414,569 371,747 18.64%
-
Net Worth 204,239 201,782 199,566 196,320 190,118 185,076 183,305 7.45%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 204,239 201,782 199,566 196,320 190,118 185,076 183,305 7.45%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.42% 2.11% 2.45% 2.51% 2.19% 2.71% 2.85% -
ROE 5.70% 5.29% 6.34% 6.36% 5.38% 6.24% 5.99% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 332.87 334.75 344.15 332.32 310.63 290.09 258.86 18.19%
EPS 7.86 7.19 8.56 8.45 6.94 7.86 7.43 3.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.35 1.33 1.29 1.26 1.24 7.37%
Adjusted Per Share Value based on latest NOSH - 147,609
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 302.96 305.43 312.87 301.67 281.54 262.04 235.32 18.29%
EPS 7.16 6.56 7.78 7.67 6.29 7.10 6.75 3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.256 1.2409 1.2273 1.2073 1.1692 1.1382 1.1273 7.45%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.45 0.48 0.455 0.35 0.37 0.36 0.38 -
P/RPS 0.14 0.14 0.13 0.11 0.12 0.12 0.15 -4.48%
P/EPS 5.72 6.67 5.31 4.14 5.33 4.58 5.12 7.64%
EY 17.47 14.99 18.82 24.15 18.75 21.84 19.54 -7.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.34 0.26 0.29 0.29 0.31 4.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 25/11/13 26/08/13 20/05/13 25/02/13 27/11/12 23/08/12 -
Price 0.53 0.48 0.465 0.43 0.37 0.38 0.39 -
P/RPS 0.16 0.14 0.14 0.13 0.12 0.13 0.15 4.38%
P/EPS 6.74 6.67 5.43 5.09 5.33 4.83 5.25 18.06%
EY 14.84 14.99 18.41 19.66 18.75 20.69 19.04 -15.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.34 0.32 0.29 0.30 0.31 14.49%

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