[KPSCB] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -29.21%
YoY- -62.14%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 426,102 383,121 365,053 283,965 306,770 318,032 234,677 10.44%
PBT 14,448 14,886 12,928 4,175 11,235 7,460 8,518 9.19%
Tax -2,915 -1,541 745 -762 -2,215 -4,545 1,567 -
NP 11,533 13,345 13,673 3,413 9,020 2,915 10,085 2.25%
-
NP to SH 11,550 13,357 13,686 3,413 9,014 2,933 10,094 2.26%
-
Tax Rate 20.18% 10.35% -5.76% 18.25% 19.72% 60.92% -18.40% -
Total Cost 414,569 369,776 351,380 280,552 297,750 315,117 224,592 10.74%
-
Net Worth 185,076 177,732 161,987 149,696 144,591 124,286 122,906 7.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 185,076 177,732 161,987 149,696 144,591 124,286 122,906 7.05%
NOSH 147,827 149,354 147,664 148,214 147,542 140,277 139,666 0.95%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.71% 3.48% 3.75% 1.20% 2.94% 0.92% 4.30% -
ROE 6.24% 7.52% 8.45% 2.28% 6.23% 2.36% 8.21% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 290.09 256.52 247.22 191.59 207.92 226.72 168.03 9.51%
EPS 7.86 8.94 9.27 2.30 6.11 2.09 7.23 1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.097 1.01 0.98 0.886 0.88 6.15%
Adjusted Per Share Value based on latest NOSH - 148,214
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 262.04 235.61 224.50 174.63 188.65 195.58 144.32 10.44%
EPS 7.10 8.21 8.42 2.10 5.54 1.80 6.21 2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1382 1.093 0.9962 0.9206 0.8892 0.7643 0.7558 7.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.36 0.27 0.24 0.20 0.15 0.22 0.17 -
P/RPS 0.12 0.11 0.10 0.10 0.07 0.10 0.10 3.08%
P/EPS 4.58 3.02 2.59 8.69 2.46 10.52 2.35 11.75%
EY 21.84 33.12 38.62 11.51 40.73 9.50 42.51 -10.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.22 0.20 0.15 0.25 0.19 7.29%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 29/11/10 23/11/09 28/11/08 29/11/07 30/11/06 -
Price 0.38 0.30 0.24 0.21 0.11 0.23 0.22 -
P/RPS 0.13 0.12 0.10 0.11 0.05 0.10 0.13 0.00%
P/EPS 4.83 3.35 2.59 9.12 1.80 11.00 3.04 8.01%
EY 20.69 29.81 38.62 10.97 55.54 9.09 32.85 -7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.22 0.21 0.11 0.26 0.25 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