[KPSCB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 23.57%
YoY- -39.06%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 530,156 458,400 495,684 393,784 387,320 368,112 289,946 10.57%
PBT 41,228 10,888 19,368 14,836 22,694 15,328 9,898 26.83%
Tax -4,642 -2,590 -3,944 -4,266 -5,362 -2,300 -2,254 12.78%
NP 36,586 8,298 15,424 10,570 17,332 13,028 7,644 29.80%
-
NP to SH 36,426 8,310 15,386 10,518 17,260 13,026 7,656 29.67%
-
Tax Rate 11.26% 23.79% 20.36% 28.75% 23.63% 15.01% 22.77% -
Total Cost 493,570 450,102 480,260 383,214 369,988 355,084 282,302 9.75%
-
Net Worth 220,270 206,958 199,566 183,305 172,305 156,548 146,321 7.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 220,270 206,958 199,566 183,305 172,305 156,548 146,321 7.05%
NOSH 147,832 147,827 147,827 147,827 147,269 147,687 147,799 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.90% 1.81% 3.11% 2.68% 4.47% 3.54% 2.64% -
ROE 16.54% 4.02% 7.71% 5.74% 10.02% 8.32% 5.23% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 358.62 310.09 335.31 266.38 263.00 249.25 196.18 10.57%
EPS 24.64 5.62 10.40 7.14 11.72 8.82 5.18 29.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.40 1.35 1.24 1.17 1.06 0.99 7.04%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 326.03 281.90 304.83 242.16 238.19 226.38 178.31 10.57%
EPS 22.40 5.11 9.46 6.47 10.61 8.01 4.71 29.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3546 1.2727 1.2273 1.1273 1.0596 0.9627 0.8998 7.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.425 0.525 0.455 0.38 0.35 0.19 0.18 -
P/RPS 0.12 0.17 0.14 0.14 0.13 0.08 0.09 4.90%
P/EPS 1.72 9.34 4.37 5.34 2.99 2.15 3.47 -11.03%
EY 57.98 10.71 22.87 18.72 33.49 46.42 28.78 12.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.34 0.31 0.30 0.18 0.18 8.26%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 23/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.36 0.55 0.465 0.39 0.29 0.22 0.20 -
P/RPS 0.10 0.18 0.14 0.15 0.11 0.09 0.10 0.00%
P/EPS 1.46 9.78 4.47 5.48 2.47 2.49 3.86 -14.95%
EY 68.44 10.22 22.38 18.24 40.41 40.09 25.90 17.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.39 0.34 0.31 0.25 0.21 0.20 3.08%

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