[KPSCB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 9.12%
YoY- -24.54%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 510,160 453,802 492,244 440,426 378,194 367,420 296,070 9.48%
PBT 31,397 10,317 16,337 15,358 18,741 14,584 9,902 21.19%
Tax -4,208 -2,660 -4,224 -3,828 -3,528 1,618 -2,033 12.88%
NP 27,189 7,657 12,113 11,530 15,213 16,202 7,869 22.94%
-
NP to SH 27,004 7,676 12,077 11,477 15,210 16,185 7,870 22.80%
-
Tax Rate 13.40% 25.78% 25.86% 24.93% 18.83% -11.09% 20.53% -
Total Cost 482,970 446,145 480,130 428,896 362,981 351,217 288,201 8.98%
-
Net Worth 223,734 208,436 200,960 186,262 175,848 162,198 149,424 6.95%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 223,734 208,436 200,960 186,262 175,848 162,198 149,424 6.95%
NOSH 148,562 147,827 147,827 147,827 147,772 147,856 147,944 0.06%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.33% 1.69% 2.46% 2.62% 4.02% 4.41% 2.66% -
ROE 12.07% 3.68% 6.01% 6.16% 8.65% 9.98% 5.27% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 343.40 306.98 333.13 297.93 255.93 248.50 200.12 9.41%
EPS 18.27 5.19 8.17 7.80 10.29 10.95 5.32 22.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.506 1.41 1.36 1.26 1.19 1.097 1.01 6.88%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 313.73 279.07 302.71 270.85 232.58 225.95 182.07 9.48%
EPS 16.61 4.72 7.43 7.06 9.35 9.95 4.84 22.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3759 1.2818 1.2358 1.1455 1.0814 0.9975 0.9189 6.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.39 0.54 0.48 0.36 0.27 0.24 0.20 -
P/RPS 0.11 0.18 0.14 0.12 0.11 0.10 0.10 1.60%
P/EPS 2.15 10.40 5.87 4.64 2.62 2.19 3.76 -8.89%
EY 46.61 9.62 17.03 21.57 38.12 45.61 26.60 9.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.38 0.35 0.29 0.23 0.22 0.20 4.46%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 24/11/14 25/11/13 27/11/12 29/11/11 29/11/10 23/11/09 -
Price 0.47 0.51 0.48 0.38 0.30 0.24 0.21 -
P/RPS 0.14 0.17 0.14 0.13 0.12 0.10 0.10 5.76%
P/EPS 2.59 9.82 5.87 4.89 2.91 2.19 3.95 -6.78%
EY 38.67 10.18 17.03 20.43 34.31 45.61 25.33 7.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.35 0.30 0.25 0.22 0.21 6.70%

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