[KPSCB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -5.34%
YoY- 39.75%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 457,804 379,428 375,041 311,542 291,620 329,081 243,191 11.10%
PBT 13,146 16,984 11,769 9,417 6,465 7,814 5,223 16.61%
Tax -3,116 -2,689 2,319 -1,994 -1,134 -3,501 -1,111 18.73%
NP 10,030 14,295 14,088 7,423 5,331 4,313 4,112 16.00%
-
NP to SH 10,223 14,350 14,088 7,450 5,331 4,308 4,120 16.33%
-
Tax Rate 23.70% 15.83% -19.70% 21.17% 17.54% 44.80% 21.27% -
Total Cost 447,774 365,133 360,953 304,119 286,289 324,768 239,079 11.01%
-
Net Worth 190,712 178,615 164,086 149,355 143,242 131,794 133,341 6.13%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 190,712 178,615 164,086 149,355 143,242 131,794 133,341 6.13%
NOSH 147,839 147,615 147,826 147,876 147,673 141,714 140,359 0.86%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.19% 3.77% 3.76% 2.38% 1.83% 1.31% 1.69% -
ROE 5.36% 8.03% 8.59% 4.99% 3.72% 3.27% 3.09% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 309.66 257.04 253.70 210.68 197.48 232.21 173.26 10.15%
EPS 6.92 9.71 9.53 5.02 3.61 3.04 2.94 15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.21 1.11 1.01 0.97 0.93 0.95 5.22%
Adjusted Per Share Value based on latest NOSH - 147,563
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 281.23 233.09 230.39 191.38 179.15 202.16 149.39 11.10%
EPS 6.28 8.82 8.65 4.58 3.27 2.65 2.53 16.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1716 1.0973 1.008 0.9175 0.88 0.8096 0.8191 6.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.37 0.31 0.30 0.21 0.12 0.21 0.20 -
P/RPS 0.12 0.12 0.12 0.10 0.06 0.09 0.12 0.00%
P/EPS 5.35 3.19 3.15 4.17 3.32 6.91 6.81 -3.93%
EY 18.69 31.36 31.77 23.99 30.08 14.48 14.68 4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.27 0.21 0.12 0.23 0.21 5.52%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 28/02/11 22/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.37 0.32 0.34 0.22 0.13 0.18 0.30 -
P/RPS 0.12 0.12 0.13 0.10 0.07 0.08 0.17 -5.63%
P/EPS 5.35 3.29 3.57 4.37 3.60 5.92 10.22 -10.21%
EY 18.69 30.38 28.03 22.90 27.77 16.89 9.78 11.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.31 0.22 0.13 0.19 0.32 -1.62%

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