[KPSCB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 54.21%
YoY- -23.04%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 330,320 283,646 275,565 222,053 227,814 250,131 177,776 10.86%
PBT 11,519 14,056 10,938 7,427 9,608 6,186 5,572 12.85%
Tax -2,871 -2,646 1,214 -1,525 -1,934 -3,220 -1,410 12.56%
NP 8,648 11,410 12,152 5,902 7,674 2,966 4,162 12.95%
-
NP to SH 8,608 11,408 12,139 5,903 7,670 2,964 4,151 12.91%
-
Tax Rate 24.92% 18.82% -11.10% 20.53% 20.13% 52.05% 25.31% -
Total Cost 321,672 272,236 263,413 216,151 220,140 247,165 173,614 10.81%
-
Net Worth 186,262 175,848 162,198 149,424 144,828 124,459 123,408 7.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 186,262 175,848 162,198 149,424 144,828 124,459 123,408 7.09%
NOSH 147,827 147,772 147,856 147,944 147,784 140,473 140,236 0.88%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.62% 4.02% 4.41% 2.66% 3.37% 1.19% 2.34% -
ROE 4.62% 6.49% 7.48% 3.95% 5.30% 2.38% 3.36% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 223.45 191.95 186.37 150.09 154.15 178.06 126.77 9.89%
EPS 5.85 7.72 8.21 3.99 5.19 2.11 2.96 12.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.097 1.01 0.98 0.886 0.88 6.15%
Adjusted Per Share Value based on latest NOSH - 148,214
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 203.14 174.43 169.46 136.56 140.10 153.82 109.33 10.86%
EPS 5.29 7.02 7.47 3.63 4.72 1.82 2.55 12.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1455 1.0814 0.9975 0.9189 0.8907 0.7654 0.7589 7.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.36 0.27 0.24 0.20 0.15 0.22 0.17 -
P/RPS 0.16 0.14 0.13 0.13 0.10 0.12 0.13 3.51%
P/EPS 6.18 3.50 2.92 5.01 2.89 10.43 5.74 1.23%
EY 16.18 28.59 34.21 19.95 34.60 9.59 17.41 -1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.22 0.20 0.15 0.25 0.19 7.29%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 29/11/10 23/11/09 28/11/08 29/11/07 30/11/06 -
Price 0.38 0.30 0.24 0.21 0.11 0.23 0.22 -
P/RPS 0.17 0.16 0.13 0.14 0.07 0.13 0.17 0.00%
P/EPS 6.53 3.89 2.92 5.26 2.12 10.90 7.43 -2.12%
EY 15.32 25.73 34.21 19.00 47.18 9.17 13.45 2.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.22 0.21 0.11 0.26 0.25 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