[KPSCB] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 31.33%
YoY- 110.23%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 508,753 382,660 384,644 350,624 275,230 345,427 270,014 11.12%
PBT 15,912 13,055 15,453 12,131 6,334 8,352 7,025 14.58%
Tax -3,454 -2,142 786 -2,016 -1,518 -1,297 -4,785 -5.28%
NP 12,458 10,913 16,239 10,115 4,816 7,055 2,240 33.07%
-
NP to SH 12,656 10,979 16,205 10,135 4,821 7,045 2,262 33.20%
-
Tax Rate 21.71% 16.41% -5.09% 16.62% 23.97% 15.53% 68.11% -
Total Cost 496,295 371,747 368,405 340,509 270,414 338,372 267,774 10.82%
-
Net Worth 199,566 183,305 172,040 156,439 146,574 141,819 136,715 6.50%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 199,566 183,305 172,040 156,439 146,574 141,819 136,715 6.50%
NOSH 147,827 147,827 147,043 147,584 148,055 148,036 142,307 0.63%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.45% 2.85% 4.22% 2.88% 1.75% 2.04% 0.83% -
ROE 6.34% 5.99% 9.42% 6.48% 3.29% 4.97% 1.65% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 344.15 258.86 261.59 237.57 185.90 233.34 189.74 10.42%
EPS 8.56 7.43 11.02 6.87 3.26 4.76 1.59 32.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.24 1.17 1.06 0.99 0.958 0.9607 5.82%
Adjusted Per Share Value based on latest NOSH - 147,584
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 312.87 235.32 236.54 215.62 169.26 212.43 166.05 11.12%
EPS 7.78 6.75 9.97 6.23 2.96 4.33 1.39 33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2273 1.1273 1.058 0.9621 0.9014 0.8721 0.8408 6.50%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.455 0.38 0.35 0.19 0.18 0.16 0.26 -
P/RPS 0.13 0.15 0.13 0.08 0.10 0.07 0.14 -1.22%
P/EPS 5.31 5.12 3.18 2.77 5.53 3.36 16.36 -17.08%
EY 18.82 19.54 31.49 36.14 18.09 29.74 6.11 20.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.30 0.18 0.18 0.17 0.27 3.91%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 23/08/12 29/08/11 30/08/10 28/08/09 28/08/08 27/08/07 -
Price 0.465 0.39 0.29 0.22 0.20 0.14 0.24 -
P/RPS 0.14 0.15 0.11 0.09 0.11 0.06 0.13 1.24%
P/EPS 5.43 5.25 2.63 3.20 6.14 2.94 15.10 -15.65%
EY 18.41 19.04 38.00 31.21 16.28 33.99 6.62 18.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.25 0.21 0.20 0.15 0.25 5.25%

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