[KPSCB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -51.81%
YoY- -45.14%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 143,421 124,023 123,466 127,484 95,782 99,476 89,489 8.17%
PBT 14,295 -7,706 2,820 2,127 2,929 831 1,989 38.89%
Tax -2,826 1,066 0 -745 -44 1,105 -468 34.92%
NP 11,469 -6,640 2,820 1,382 2,885 1,936 1,521 40.01%
-
NP to SH 11,463 -6,657 2,580 1,614 2,942 1,949 1,547 39.60%
-
Tax Rate 19.77% - 0.00% 35.03% 1.50% -132.97% 23.53% -
Total Cost 131,952 130,663 120,646 126,102 92,897 97,540 87,968 6.98%
-
Net Worth 233,566 202,686 204,239 190,118 177,596 147,655 147,563 7.95%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 233,566 202,686 204,239 190,118 177,596 147,655 147,563 7.95%
NOSH 147,827 147,946 148,000 147,378 146,774 147,655 147,563 0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.00% -5.35% 2.28% 1.08% 3.01% 1.95% 1.70% -
ROE 4.91% -3.28% 1.26% 0.85% 1.66% 1.32% 1.05% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 97.02 83.83 83.42 86.50 65.26 67.37 60.64 8.14%
EPS 7.75 -4.50 1.75 1.09 1.99 1.31 1.05 39.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.37 1.38 1.29 1.21 1.00 1.00 7.91%
Adjusted Per Share Value based on latest NOSH - 147,378
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 88.10 76.19 75.85 78.31 58.84 61.11 54.97 8.17%
EPS 7.04 -4.09 1.58 0.99 1.81 1.20 0.95 39.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4348 1.2451 1.2547 1.1679 1.091 0.9071 0.9065 7.94%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.525 0.395 0.45 0.37 0.31 0.30 0.21 -
P/RPS 0.54 0.47 0.54 0.43 0.48 0.45 0.35 7.49%
P/EPS 6.77 -8.78 25.81 33.79 15.47 22.73 20.03 -16.53%
EY 14.77 -11.39 3.87 2.96 6.47 4.40 4.99 19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.33 0.29 0.26 0.30 0.21 7.82%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 02/03/15 21/02/14 25/02/13 27/02/12 28/02/11 22/02/10 -
Price 0.615 0.375 0.53 0.37 0.32 0.34 0.22 -
P/RPS 0.63 0.45 0.64 0.43 0.49 0.50 0.36 9.77%
P/EPS 7.93 -8.33 30.40 33.79 15.96 25.76 20.99 -14.96%
EY 12.61 -12.00 3.29 2.96 6.26 3.88 4.77 17.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.27 0.38 0.29 0.26 0.34 0.22 10.00%

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