[KPSCB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -21.85%
YoY- -31.57%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 382,660 384,644 350,624 275,230 345,427 270,014 232,793 8.62%
PBT 13,055 15,453 12,131 6,334 8,352 7,025 8,273 7.89%
Tax -2,142 786 -2,016 -1,518 -1,297 -4,785 1,672 -
NP 10,913 16,239 10,115 4,816 7,055 2,240 9,945 1.55%
-
NP to SH 10,979 16,205 10,135 4,821 7,045 2,262 9,944 1.66%
-
Tax Rate 16.41% -5.09% 16.62% 23.97% 15.53% 68.11% -20.21% -
Total Cost 371,747 368,405 340,509 270,414 338,372 267,774 222,848 8.89%
-
Net Worth 183,305 172,040 156,439 146,574 141,819 136,715 122,632 6.92%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 183,305 172,040 156,439 146,574 141,819 136,715 122,632 6.92%
NOSH 147,827 147,043 147,584 148,055 148,036 142,307 140,151 0.89%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.85% 4.22% 2.88% 1.75% 2.04% 0.83% 4.27% -
ROE 5.99% 9.42% 6.48% 3.29% 4.97% 1.65% 8.11% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 258.86 261.59 237.57 185.90 233.34 189.74 166.10 7.66%
EPS 7.43 11.02 6.87 3.26 4.76 1.59 7.10 0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.17 1.06 0.99 0.958 0.9607 0.875 5.97%
Adjusted Per Share Value based on latest NOSH - 148,055
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 235.32 236.54 215.62 169.26 212.43 166.05 143.16 8.62%
EPS 6.75 9.97 6.23 2.96 4.33 1.39 6.12 1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1273 1.058 0.9621 0.9014 0.8721 0.8408 0.7542 6.92%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.38 0.35 0.19 0.18 0.16 0.26 0.19 -
P/RPS 0.15 0.13 0.08 0.10 0.07 0.14 0.11 5.30%
P/EPS 5.12 3.18 2.77 5.53 3.36 16.36 2.68 11.38%
EY 19.54 31.49 36.14 18.09 29.74 6.11 37.34 -10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.18 0.18 0.17 0.27 0.22 5.87%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 29/08/11 30/08/10 28/08/09 28/08/08 27/08/07 28/08/06 -
Price 0.39 0.29 0.22 0.20 0.14 0.24 0.16 -
P/RPS 0.15 0.11 0.09 0.11 0.06 0.13 0.10 6.98%
P/EPS 5.25 2.63 3.20 6.14 2.94 15.10 2.26 15.06%
EY 19.04 38.00 31.21 16.28 33.99 6.62 44.34 -13.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.21 0.20 0.15 0.25 0.18 9.47%

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