[KPSCB] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -65.36%
YoY- 25.99%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 123,466 127,484 95,782 99,476 89,489 63,806 78,956 7.72%
PBT 2,820 2,127 2,929 831 1,989 -3,143 1,628 9.57%
Tax 0 -745 -44 1,105 -468 800 -282 -
NP 2,820 1,382 2,885 1,936 1,521 -2,343 1,346 13.10%
-
NP to SH 2,580 1,614 2,942 1,949 1,547 -2,339 1,343 11.48%
-
Tax Rate 0.00% 35.03% 1.50% -132.97% 23.53% - 17.32% -
Total Cost 120,646 126,102 92,897 97,540 87,968 66,149 77,610 7.62%
-
Net Worth 204,239 190,118 177,596 147,655 147,563 143,596 135,321 7.09%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 204,239 190,118 177,596 147,655 147,563 143,596 135,321 7.09%
NOSH 148,000 147,378 146,774 147,655 147,563 148,037 145,507 0.28%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.28% 1.08% 3.01% 1.95% 1.70% -3.67% 1.70% -
ROE 1.26% 0.85% 1.66% 1.32% 1.05% -1.63% 0.99% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 83.42 86.50 65.26 67.37 60.64 43.10 54.26 7.42%
EPS 1.75 1.09 1.99 1.31 1.05 -1.58 0.92 11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.29 1.21 1.00 1.00 0.97 0.93 6.79%
Adjusted Per Share Value based on latest NOSH - 147,655
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 75.85 78.31 58.84 61.11 54.97 39.20 48.50 7.73%
EPS 1.58 0.99 1.81 1.20 0.95 -1.44 0.83 11.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2547 1.1679 1.091 0.9071 0.9065 0.8821 0.8313 7.09%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.45 0.37 0.31 0.30 0.21 0.12 0.21 -
P/RPS 0.54 0.43 0.48 0.45 0.35 0.28 0.39 5.56%
P/EPS 25.81 33.79 15.47 22.73 20.03 -7.59 22.75 2.12%
EY 3.87 2.96 6.47 4.40 4.99 -13.17 4.40 -2.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.26 0.30 0.21 0.12 0.23 6.19%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 25/02/13 27/02/12 28/02/11 22/02/10 27/02/09 28/02/08 -
Price 0.53 0.37 0.32 0.34 0.22 0.13 0.18 -
P/RPS 0.64 0.43 0.49 0.50 0.36 0.30 0.33 11.66%
P/EPS 30.40 33.79 15.96 25.76 20.99 -8.23 19.50 7.67%
EY 3.29 2.96 6.26 3.88 4.77 -12.15 5.13 -7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.26 0.34 0.22 0.13 0.19 12.23%

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