[KPSCB] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 24.25%
YoY- 105.64%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 492,244 440,426 378,194 367,420 296,070 303,752 333,508 6.69%
PBT 16,337 15,358 18,741 14,584 9,902 12,810 8,248 12.05%
Tax -4,224 -3,828 -3,528 1,618 -2,033 -2,578 -4,293 -0.26%
NP 12,113 11,530 15,213 16,202 7,869 10,232 3,954 20.49%
-
NP to SH 12,077 11,477 15,210 16,185 7,870 10,226 3,952 20.44%
-
Tax Rate 25.86% 24.93% 18.83% -11.09% 20.53% 20.12% 52.05% -
Total Cost 480,130 428,896 362,981 351,217 288,201 293,520 329,553 6.46%
-
Net Worth 200,960 186,262 175,848 162,198 149,424 144,828 124,459 8.30%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 200,960 186,262 175,848 162,198 149,424 144,828 124,459 8.30%
NOSH 147,827 147,827 147,772 147,856 147,944 147,784 140,473 0.85%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.46% 2.62% 4.02% 4.41% 2.66% 3.37% 1.19% -
ROE 6.01% 6.16% 8.65% 9.98% 5.27% 7.06% 3.18% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 333.13 297.93 255.93 248.50 200.12 205.54 237.42 5.80%
EPS 8.17 7.80 10.29 10.95 5.32 6.92 2.81 19.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.26 1.19 1.097 1.01 0.98 0.886 7.39%
Adjusted Per Share Value based on latest NOSH - 147,664
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 302.71 270.85 232.58 225.95 182.07 186.80 205.10 6.69%
EPS 7.43 7.06 9.35 9.95 4.84 6.29 2.43 20.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2358 1.1455 1.0814 0.9975 0.9189 0.8907 0.7654 8.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.48 0.36 0.27 0.24 0.20 0.15 0.22 -
P/RPS 0.14 0.12 0.11 0.10 0.10 0.07 0.09 7.63%
P/EPS 5.87 4.64 2.62 2.19 3.76 2.17 7.82 -4.66%
EY 17.03 21.57 38.12 45.61 26.60 46.13 12.79 4.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.23 0.22 0.20 0.15 0.25 5.76%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 27/11/12 29/11/11 29/11/10 23/11/09 28/11/08 29/11/07 -
Price 0.48 0.38 0.30 0.24 0.21 0.11 0.23 -
P/RPS 0.14 0.13 0.12 0.10 0.10 0.05 0.10 5.76%
P/EPS 5.87 4.89 2.91 2.19 3.95 1.59 8.18 -5.37%
EY 17.03 20.43 34.31 45.61 25.33 62.91 12.23 5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.25 0.22 0.21 0.11 0.26 5.07%

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