[KPSCB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.51%
YoY- 70.14%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 495,684 393,784 387,320 368,112 289,946 318,938 286,258 9.57%
PBT 19,368 14,836 22,694 15,328 9,898 9,942 8,864 13.90%
Tax -3,944 -4,266 -5,362 -2,300 -2,254 -1,558 -5,968 -6.66%
NP 15,424 10,570 17,332 13,028 7,644 8,384 2,896 32.11%
-
NP to SH 15,386 10,518 17,260 13,026 7,656 8,376 2,898 32.04%
-
Tax Rate 20.36% 28.75% 23.63% 15.01% 22.77% 15.67% 67.33% -
Total Cost 480,260 383,214 369,988 355,084 282,302 310,554 283,362 9.18%
-
Net Worth 199,566 183,305 172,305 156,548 146,321 141,271 135,150 6.70%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 199,566 183,305 172,305 156,548 146,321 141,271 135,150 6.70%
NOSH 147,827 147,827 147,269 147,687 147,799 147,464 140,679 0.82%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.11% 2.68% 4.47% 3.54% 2.64% 2.63% 1.01% -
ROE 7.71% 5.74% 10.02% 8.32% 5.23% 5.93% 2.14% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 335.31 266.38 263.00 249.25 196.18 216.28 203.48 8.67%
EPS 10.40 7.14 11.72 8.82 5.18 5.66 2.06 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.24 1.17 1.06 0.99 0.958 0.9607 5.82%
Adjusted Per Share Value based on latest NOSH - 147,584
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 304.83 242.16 238.19 226.38 178.31 196.14 176.04 9.57%
EPS 9.46 6.47 10.61 8.01 4.71 5.15 1.78 32.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2273 1.1273 1.0596 0.9627 0.8998 0.8688 0.8311 6.70%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.455 0.38 0.35 0.19 0.18 0.16 0.26 -
P/RPS 0.14 0.14 0.13 0.08 0.09 0.07 0.13 1.24%
P/EPS 4.37 5.34 2.99 2.15 3.47 2.82 12.62 -16.18%
EY 22.87 18.72 33.49 46.42 28.78 35.50 7.92 19.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.30 0.18 0.18 0.17 0.27 3.91%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 23/08/12 29/08/11 30/08/10 28/08/09 28/08/08 27/08/07 -
Price 0.465 0.39 0.29 0.22 0.20 0.14 0.24 -
P/RPS 0.14 0.15 0.11 0.09 0.10 0.06 0.12 2.60%
P/EPS 4.47 5.48 2.47 2.49 3.86 2.46 11.65 -14.74%
EY 22.38 18.24 40.41 40.09 25.90 40.57 8.58 17.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.25 0.21 0.20 0.15 0.25 5.25%

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