[KPSCB] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2.94%
YoY- 89.1%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 492,648 457,804 379,427 375,040 311,543 289,725 329,086 6.94%
PBT 15,072 13,646 16,984 11,770 9,415 6,356 7,814 11.55%
Tax -3,167 -3,616 -2,690 2,318 -1,992 -1,171 -3,502 -1.66%
NP 11,905 10,030 14,294 14,088 7,423 5,185 4,312 18.42%
-
NP to SH 11,638 10,222 14,350 14,088 7,450 5,181 4,307 18.00%
-
Tax Rate 21.01% 26.50% 15.84% -19.69% 21.16% 18.42% 44.82% -
Total Cost 480,743 447,774 365,133 360,952 304,120 284,540 324,774 6.74%
-
Net Worth 204,239 190,118 177,596 147,655 147,563 143,596 135,321 7.09%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 204,239 190,118 177,596 147,655 147,563 143,596 135,321 7.09%
NOSH 147,827 147,827 147,827 147,655 147,563 148,037 145,507 0.26%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.42% 2.19% 3.77% 3.76% 2.38% 1.79% 1.31% -
ROE 5.70% 5.38% 8.08% 9.54% 5.05% 3.61% 3.18% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 332.87 310.63 258.51 254.00 211.13 195.71 226.16 6.64%
EPS 7.86 6.94 9.78 9.54 5.05 3.50 2.96 17.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.29 1.21 1.00 1.00 0.97 0.93 6.79%
Adjusted Per Share Value based on latest NOSH - 147,655
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 302.64 281.23 233.09 230.39 191.38 177.98 202.16 6.94%
EPS 7.15 6.28 8.82 8.65 4.58 3.18 2.65 17.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2547 1.1679 1.091 0.9071 0.9065 0.8821 0.8313 7.09%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.45 0.37 0.31 0.30 0.21 0.12 0.21 -
P/RPS 0.14 0.12 0.12 0.12 0.10 0.06 0.09 7.63%
P/EPS 5.72 5.33 3.17 3.14 4.16 3.43 7.09 -3.51%
EY 17.47 18.75 31.54 31.80 24.04 29.16 14.10 3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.26 0.30 0.21 0.12 0.23 6.19%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 25/02/13 27/02/12 28/02/11 22/02/10 27/02/09 28/02/08 -
Price 0.53 0.37 0.32 0.34 0.22 0.13 0.18 -
P/RPS 0.16 0.12 0.12 0.13 0.10 0.07 0.08 12.23%
P/EPS 6.74 5.33 3.27 3.56 4.36 3.71 6.08 1.73%
EY 14.84 18.75 30.55 28.06 22.95 26.92 16.44 -1.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.26 0.34 0.22 0.13 0.19 12.23%

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