[KPSCB] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.24%
YoY- -32.25%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 500,254 474,006 508,753 382,660 384,644 350,624 275,230 10.46%
PBT 15,201 10,832 15,912 13,055 15,453 12,131 6,334 15.70%
Tax -1,954 -2,490 -3,454 -2,142 786 -2,016 -1,518 4.29%
NP 13,247 8,342 12,458 10,913 16,239 10,115 4,816 18.36%
-
NP to SH 13,158 8,099 12,656 10,979 16,205 10,135 4,821 18.20%
-
Tax Rate 12.85% 22.99% 21.71% 16.41% -5.09% 16.62% 23.97% -
Total Cost 487,007 465,664 496,295 371,747 368,405 340,509 270,414 10.29%
-
Net Worth 220,262 206,958 199,566 183,305 172,040 156,439 146,574 7.02%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 220,262 206,958 199,566 183,305 172,040 156,439 146,574 7.02%
NOSH 147,827 147,827 147,827 147,827 147,043 147,584 148,055 -0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.65% 1.76% 2.45% 2.85% 4.22% 2.88% 1.75% -
ROE 5.97% 3.91% 6.34% 5.99% 9.42% 6.48% 3.29% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 338.40 320.65 344.15 258.86 261.59 237.57 185.90 10.49%
EPS 8.90 5.48 8.56 7.43 11.02 6.87 3.26 18.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.40 1.35 1.24 1.17 1.06 0.99 7.04%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 307.64 291.50 312.87 235.32 236.54 215.62 169.26 10.46%
EPS 8.09 4.98 7.78 6.75 9.97 6.23 2.96 18.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3545 1.2727 1.2273 1.1273 1.058 0.9621 0.9014 7.01%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.425 0.525 0.455 0.38 0.35 0.19 0.18 -
P/RPS 0.13 0.16 0.13 0.15 0.13 0.08 0.10 4.46%
P/EPS 4.77 9.58 5.31 5.12 3.18 2.77 5.53 -2.43%
EY 20.94 10.44 18.82 19.54 31.49 36.14 18.09 2.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.34 0.31 0.30 0.18 0.18 8.26%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 23/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.36 0.55 0.465 0.39 0.29 0.22 0.20 -
P/RPS 0.11 0.17 0.14 0.15 0.11 0.09 0.11 0.00%
P/EPS 4.04 10.04 5.43 5.25 2.63 3.20 6.14 -6.73%
EY 24.72 9.96 18.41 19.04 38.00 31.21 16.28 7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.39 0.34 0.31 0.25 0.21 0.20 3.08%

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