[KPSCB] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 62.63%
YoY- 9.67%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 515,632 384,692 405,352 336,968 268,916 344,728 270,328 11.35%
PBT 22,064 9,100 26,832 14,780 13,744 8,376 9,692 14.68%
Tax -4,472 -548 -5,772 -2,724 -2,728 -1,276 -3,164 5.93%
NP 17,592 8,552 21,060 12,056 11,016 7,100 6,528 17.94%
-
NP to SH 17,536 8,512 21,132 12,116 11,048 7,096 6,540 17.84%
-
Tax Rate 20.27% 6.02% 21.51% 18.43% 19.85% 15.23% 32.65% -
Total Cost 498,040 376,140 384,292 324,912 257,900 337,628 263,800 11.16%
-
Net Worth 196,320 180,349 169,174 152,188 146,223 138,963 135,982 6.30%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 196,320 180,349 169,174 152,188 146,223 138,963 135,982 6.30%
NOSH 147,609 147,827 148,398 147,756 147,700 147,833 141,206 0.74%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.41% 2.22% 5.20% 3.58% 4.10% 2.06% 2.41% -
ROE 8.93% 4.72% 12.49% 7.96% 7.56% 5.11% 4.81% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 349.32 260.23 273.15 228.06 182.07 233.19 191.44 10.53%
EPS 11.88 5.80 14.24 8.16 7.48 4.80 4.68 16.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.22 1.14 1.03 0.99 0.94 0.963 5.52%
Adjusted Per Share Value based on latest NOSH - 147,756
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 317.10 236.57 249.28 207.22 165.37 212.00 166.24 11.35%
EPS 10.78 5.23 13.00 7.45 6.79 4.36 4.02 17.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2073 1.1091 1.0404 0.9359 0.8992 0.8546 0.8362 6.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.35 0.35 0.41 0.22 0.10 0.18 0.27 -
P/RPS 0.10 0.13 0.15 0.10 0.05 0.08 0.14 -5.44%
P/EPS 2.95 6.08 2.88 2.68 1.34 3.75 5.83 -10.72%
EY 33.94 16.45 34.73 37.27 74.80 26.67 17.15 12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.36 0.21 0.10 0.19 0.28 -1.22%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 21/05/12 30/05/11 24/05/10 28/05/09 30/05/08 28/05/07 -
Price 0.43 0.44 0.34 0.19 0.16 0.15 0.25 -
P/RPS 0.12 0.17 0.12 0.08 0.09 0.06 0.13 -1.32%
P/EPS 3.62 7.64 2.39 2.32 2.14 3.13 5.40 -6.44%
EY 27.63 13.09 41.88 43.16 46.75 32.00 18.53 6.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.30 0.18 0.16 0.16 0.26 3.51%

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