[KPSCB] YoY Cumulative 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- -59.34%
YoY- 9.67%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 128,908 96,173 101,338 84,242 67,229 86,182 67,582 11.35%
PBT 5,516 2,275 6,708 3,695 3,436 2,094 2,423 14.68%
Tax -1,118 -137 -1,443 -681 -682 -319 -791 5.93%
NP 4,398 2,138 5,265 3,014 2,754 1,775 1,632 17.94%
-
NP to SH 4,384 2,128 5,283 3,029 2,762 1,774 1,635 17.84%
-
Tax Rate 20.27% 6.02% 21.51% 18.43% 19.85% 15.23% 32.65% -
Total Cost 124,510 94,035 96,073 81,228 64,475 84,407 65,950 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 2.23% 1.18% 3.12% 1.99% 1.89% 1.28% 1.20% -
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 87.33 65.06 68.29 57.01 45.52 58.30 47.86 10.53%
EPS 2.97 1.45 3.56 2.04 1.87 1.20 1.17 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 79.27 59.14 62.32 51.81 41.34 53.00 41.56 11.35%
EPS 2.70 1.31 3.25 1.86 1.70 1.09 1.01 17.79%
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 0.40 0.54 0.60 0.39 0.22 0.31 0.56 -5.44%
P/EPS 11.78 24.31 11.52 10.73 5.35 15.00 23.32 -10.74%
EY 8.49 4.11 8.68 9.32 18.70 6.67 4.29 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 0.49 0.68 0.50 0.33 0.35 0.26 0.52 -0.98%
P/EPS 14.48 30.57 9.55 9.27 8.56 12.50 21.59 -6.43%
EY 6.91 3.27 10.47 10.79 11.69 8.00 4.63 6.89%
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