[KPSCB] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -17.86%
YoY- -50.62%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 111,152 121,341 133,428 89,986 91,509 77,080 68,345 8.43%
PBT 2,294 2,568 4,101 2,708 3,275 2,478 4,637 -11.06%
Tax -700 -1,195 -737 36 2,363 -398 -1,154 -7.99%
NP 1,594 1,373 3,364 2,744 5,638 2,080 3,483 -12.20%
-
NP to SH 1,602 1,365 3,349 2,778 5,626 2,075 3,483 -12.13%
-
Tax Rate 30.51% 46.53% 17.97% -1.33% -72.15% 16.06% 24.89% -
Total Cost 109,558 119,968 130,064 87,242 85,871 75,000 64,862 9.12%
-
Net Worth 209,149 201,782 186,262 177,732 161,987 149,696 144,591 6.34%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 209,149 201,782 186,262 177,732 161,987 149,696 144,591 6.34%
NOSH 148,333 148,369 147,827 149,354 147,664 148,214 147,542 0.08%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.43% 1.13% 2.52% 3.05% 6.16% 2.70% 5.10% -
ROE 0.77% 0.68% 1.80% 1.56% 3.47% 1.39% 2.41% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 74.93 81.78 90.26 60.25 61.97 52.01 46.32 8.34%
EPS 1.08 0.92 2.28 1.86 3.81 1.40 2.31 -11.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.26 1.19 1.097 1.01 0.98 6.24%
Adjusted Per Share Value based on latest NOSH - 149,354
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 68.36 74.62 82.05 55.34 56.28 47.40 42.03 8.44%
EPS 0.99 0.84 2.06 1.71 3.46 1.28 2.14 -12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2862 1.2409 1.1455 1.093 0.9962 0.9206 0.8892 6.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.54 0.48 0.36 0.27 0.24 0.20 0.15 -
P/RPS 0.72 0.59 0.40 0.45 0.39 0.38 0.32 14.46%
P/EPS 50.00 52.17 15.89 14.52 6.30 14.29 6.35 41.02%
EY 2.00 1.92 6.29 6.89 15.87 7.00 15.74 -29.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.29 0.23 0.22 0.20 0.15 16.74%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 25/11/13 27/11/12 29/11/11 29/11/10 23/11/09 28/11/08 -
Price 0.51 0.48 0.38 0.30 0.24 0.21 0.11 -
P/RPS 0.68 0.59 0.42 0.50 0.39 0.40 0.24 18.94%
P/EPS 47.22 52.17 16.77 16.13 6.30 15.00 4.66 47.07%
EY 2.12 1.92 5.96 6.20 15.87 6.67 21.46 -31.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.30 0.25 0.22 0.21 0.11 21.83%

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