[KPSCB] YoY Annual (Unaudited) 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
YoY- 89.1%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 492,649 457,804 379,428 375,041 311,542 291,620 329,081 6.94%
PBT 15,073 13,146 16,984 11,769 9,417 6,465 7,814 11.56%
Tax -3,168 -3,116 -2,689 2,319 -1,994 -1,134 -3,501 -1.65%
NP 11,905 10,030 14,295 14,088 7,423 5,331 4,313 18.41%
-
NP to SH 11,638 10,223 14,350 14,088 7,450 5,331 4,308 17.99%
-
Tax Rate 21.02% 23.70% 15.83% -19.70% 21.17% 17.54% 44.80% -
Total Cost 480,744 447,774 365,133 360,953 304,119 286,289 324,768 6.74%
-
Net Worth 203,995 190,712 178,615 164,086 149,355 143,242 131,794 7.54%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 203,995 190,712 178,615 164,086 149,355 143,242 131,794 7.54%
NOSH 147,822 147,839 147,615 147,826 147,876 147,673 141,714 0.70%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.42% 2.19% 3.77% 3.76% 2.38% 1.83% 1.31% -
ROE 5.71% 5.36% 8.03% 8.59% 4.99% 3.72% 3.27% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 333.27 309.66 257.04 253.70 210.68 197.48 232.21 6.20%
EPS 7.87 6.92 9.71 9.53 5.02 3.61 3.04 17.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.29 1.21 1.11 1.01 0.97 0.93 6.79%
Adjusted Per Share Value based on latest NOSH - 147,655
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 302.64 281.23 233.09 230.39 191.38 179.15 202.16 6.94%
EPS 7.15 6.28 8.82 8.65 4.58 3.27 2.65 17.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2532 1.1716 1.0973 1.008 0.9175 0.88 0.8096 7.54%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.45 0.37 0.31 0.30 0.21 0.12 0.21 -
P/RPS 0.14 0.12 0.12 0.12 0.10 0.06 0.09 7.63%
P/EPS 5.72 5.35 3.19 3.15 4.17 3.32 6.91 -3.09%
EY 17.50 18.69 31.36 31.77 23.99 30.08 14.48 3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.26 0.27 0.21 0.12 0.23 6.19%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 25/02/13 27/02/12 28/02/11 22/02/10 27/02/09 28/02/08 -
Price 0.53 0.37 0.32 0.34 0.22 0.13 0.18 -
P/RPS 0.16 0.12 0.12 0.13 0.10 0.07 0.08 12.23%
P/EPS 6.73 5.35 3.29 3.57 4.37 3.60 5.92 2.15%
EY 14.85 18.69 30.38 28.03 22.90 27.77 16.89 -2.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.26 0.31 0.22 0.13 0.19 12.23%

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