[KPSCB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 3.58%
YoY- 25.09%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 490,539 374,262 392,136 328,556 270,772 347,686 255,434 11.47%
PBT 16,887 12,551 14,783 9,674 7,698 7,485 6,699 16.64%
Tax -4,597 -1,384 1,556 -1,991 -1,534 -3,030 -1,496 20.55%
NP 12,290 11,167 16,339 7,683 6,164 4,455 5,203 15.38%
-
NP to SH 12,478 11,230 16,307 7,717 6,169 4,446 5,222 15.60%
-
Tax Rate 27.22% 11.03% -10.53% 20.58% 19.93% 40.48% 22.33% -
Total Cost 478,249 363,095 375,797 320,873 264,608 343,231 250,231 11.38%
-
Net Worth 196,320 179,045 169,174 152,188 146,223 138,963 135,982 6.30%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 196,320 179,045 169,174 152,188 146,223 138,963 135,982 6.30%
NOSH 147,827 147,827 148,398 147,756 147,700 147,833 141,206 0.76%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.51% 2.98% 4.17% 2.34% 2.28% 1.28% 2.04% -
ROE 6.36% 6.27% 9.64% 5.07% 4.22% 3.20% 3.84% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 332.32 255.02 264.24 222.36 183.33 235.19 180.89 10.65%
EPS 8.45 7.65 10.99 5.22 4.18 3.01 3.70 14.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.22 1.14 1.03 0.99 0.94 0.963 5.52%
Adjusted Per Share Value based on latest NOSH - 147,756
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 301.67 230.16 241.15 202.05 166.52 213.82 157.08 11.47%
EPS 7.67 6.91 10.03 4.75 3.79 2.73 3.21 15.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2073 1.1011 1.0404 0.9359 0.8992 0.8546 0.8362 6.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.35 0.35 0.41 0.22 0.10 0.18 0.27 -
P/RPS 0.11 0.14 0.16 0.10 0.05 0.08 0.15 -5.03%
P/EPS 4.14 4.57 3.73 4.21 2.39 5.99 7.30 -9.01%
EY 24.15 21.86 26.80 23.74 41.77 16.71 13.70 9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.36 0.21 0.10 0.19 0.28 -1.22%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 21/05/12 30/05/11 24/05/10 28/05/09 30/05/08 28/05/07 -
Price 0.43 0.44 0.34 0.19 0.16 0.15 0.25 -
P/RPS 0.13 0.17 0.13 0.09 0.09 0.06 0.14 -1.22%
P/EPS 5.09 5.75 3.09 3.64 3.83 4.99 6.76 -4.61%
EY 19.66 17.39 32.32 27.49 26.10 20.05 14.79 4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.30 0.18 0.16 0.16 0.26 3.51%

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