[KPSCB] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 171.62%
YoY- 106.02%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 123,711 148,012 104,216 128,908 96,173 101,338 84,242 6.60%
PBT 3,363 15,843 2,018 5,516 2,275 6,708 3,695 -1.55%
Tax -652 -1,178 -284 -1,118 -137 -1,443 -681 -0.72%
NP 2,711 14,665 1,734 4,398 2,138 5,265 3,014 -1.74%
-
NP to SH 2,679 14,577 1,731 4,384 2,128 5,283 3,029 -2.02%
-
Tax Rate 19.39% 7.44% 14.07% 20.27% 6.02% 21.51% 18.43% -
Total Cost 121,000 133,347 102,482 124,510 94,035 96,073 81,228 6.86%
-
Net Worth 238,001 217,305 205,479 196,320 180,349 169,174 152,188 7.73%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 238,001 217,305 205,479 196,320 180,349 169,174 152,188 7.73%
NOSH 147,827 147,827 147,827 147,609 147,827 148,398 147,756 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.19% 9.91% 1.66% 3.41% 2.22% 5.20% 3.58% -
ROE 1.13% 6.71% 0.84% 2.23% 1.18% 3.12% 1.99% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 83.69 100.13 70.50 87.33 65.06 68.29 57.01 6.60%
EPS 1.81 9.86 1.17 2.97 1.45 3.56 2.04 -1.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.47 1.39 1.33 1.22 1.14 1.03 7.72%
Adjusted Per Share Value based on latest NOSH - 147,609
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 76.00 90.93 64.02 79.19 59.08 62.25 51.75 6.60%
EPS 1.65 8.95 1.06 2.69 1.31 3.25 1.86 -1.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4621 1.3349 1.2623 1.206 1.1079 1.0393 0.9349 7.73%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.63 0.405 0.54 0.35 0.35 0.41 0.22 -
P/RPS 0.75 0.40 0.77 0.40 0.54 0.60 0.39 11.50%
P/EPS 34.76 4.11 46.12 11.78 24.31 11.52 10.73 21.61%
EY 2.88 24.35 2.17 8.49 4.11 8.68 9.32 -17.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.28 0.39 0.26 0.29 0.36 0.21 10.85%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 26/05/14 20/05/13 21/05/12 30/05/11 24/05/10 -
Price 0.545 0.49 0.52 0.43 0.44 0.34 0.19 -
P/RPS 0.65 0.49 0.74 0.49 0.68 0.50 0.33 11.94%
P/EPS 30.07 4.97 44.41 14.48 30.57 9.55 9.27 21.64%
EY 3.33 20.12 2.25 6.91 3.27 10.47 10.79 -17.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.37 0.32 0.36 0.30 0.18 11.17%

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