[KPSCB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 35.04%
YoY- 301.0%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 496,666 426,102 383,121 365,053 283,965 306,770 318,032 7.70%
PBT 14,379 14,448 14,886 12,928 4,175 11,235 7,460 11.54%
Tax -3,912 -2,915 -1,541 745 -762 -2,215 -4,545 -2.46%
NP 10,467 11,533 13,345 13,673 3,413 9,020 2,915 23.72%
-
NP to SH 10,672 11,550 13,357 13,686 3,413 9,014 2,933 23.99%
-
Tax Rate 27.21% 20.18% 10.35% -5.76% 18.25% 19.72% 60.92% -
Total Cost 486,199 414,569 369,776 351,380 280,552 297,750 315,117 7.48%
-
Net Worth 201,782 185,076 177,732 161,987 149,696 144,591 124,286 8.40%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 201,782 185,076 177,732 161,987 149,696 144,591 124,286 8.40%
NOSH 147,827 147,827 149,354 147,664 148,214 147,542 140,277 0.87%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.11% 2.71% 3.48% 3.75% 1.20% 2.94% 0.92% -
ROE 5.29% 6.24% 7.52% 8.45% 2.28% 6.23% 2.36% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 334.75 290.09 256.52 247.22 191.59 207.92 226.72 6.70%
EPS 7.19 7.86 8.94 9.27 2.30 6.11 2.09 22.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.26 1.19 1.097 1.01 0.98 0.886 7.39%
Adjusted Per Share Value based on latest NOSH - 147,664
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 305.43 262.04 235.61 224.50 174.63 188.65 195.58 7.70%
EPS 6.56 7.10 8.21 8.42 2.10 5.54 1.80 24.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2409 1.1382 1.093 0.9962 0.9206 0.8892 0.7643 8.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.48 0.36 0.27 0.24 0.20 0.15 0.22 -
P/RPS 0.14 0.12 0.11 0.10 0.10 0.07 0.10 5.76%
P/EPS 6.67 4.58 3.02 2.59 8.69 2.46 10.52 -7.30%
EY 14.99 21.84 33.12 38.62 11.51 40.73 9.50 7.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.23 0.22 0.20 0.15 0.25 5.76%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 27/11/12 29/11/11 29/11/10 23/11/09 28/11/08 29/11/07 -
Price 0.48 0.38 0.30 0.24 0.21 0.11 0.23 -
P/RPS 0.14 0.13 0.12 0.10 0.11 0.05 0.10 5.76%
P/EPS 6.67 4.83 3.35 2.59 9.12 1.80 11.00 -7.99%
EY 14.99 20.69 29.81 38.62 10.97 55.54 9.09 8.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.25 0.22 0.21 0.11 0.26 5.07%

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