[KPSCB] QoQ Annualized Quarter 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- 23.57%
YoY- -39.06%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 515,632 457,804 440,426 393,784 384,692 379,428 378,194 22.93%
PBT 22,064 13,146 15,358 14,836 9,100 16,984 18,741 11.48%
Tax -4,472 -3,116 -3,828 -4,266 -548 -2,689 -3,528 17.10%
NP 17,592 10,030 11,530 10,570 8,552 14,295 15,213 10.16%
-
NP to SH 17,536 10,223 11,477 10,518 8,512 14,350 15,210 9.94%
-
Tax Rate 20.27% 23.70% 24.93% 28.75% 6.02% 15.83% 18.83% -
Total Cost 498,040 447,774 428,896 383,214 376,140 365,133 362,981 23.45%
-
Net Worth 196,320 190,712 186,262 183,305 180,349 178,615 175,848 7.61%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 196,320 190,712 186,262 183,305 180,349 178,615 175,848 7.61%
NOSH 147,609 147,839 147,827 147,827 147,827 147,615 147,772 -0.07%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.41% 2.19% 2.62% 2.68% 2.22% 3.77% 4.02% -
ROE 8.93% 5.36% 6.16% 5.74% 4.72% 8.03% 8.65% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 349.32 309.66 297.93 266.38 260.23 257.04 255.93 23.02%
EPS 11.88 6.92 7.80 7.14 5.80 9.71 10.29 10.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.29 1.26 1.24 1.22 1.21 1.19 7.68%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 317.10 281.54 270.85 242.16 236.57 233.34 232.58 22.93%
EPS 10.78 6.29 7.06 6.47 5.23 8.82 9.35 9.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2073 1.1728 1.1455 1.1273 1.1091 1.0984 1.0814 7.61%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.35 0.37 0.36 0.38 0.35 0.31 0.27 -
P/RPS 0.10 0.12 0.12 0.14 0.13 0.12 0.11 -6.15%
P/EPS 2.95 5.35 4.64 5.34 6.08 3.19 2.62 8.22%
EY 33.94 18.69 21.57 18.72 16.45 31.36 38.12 -7.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.29 0.31 0.29 0.26 0.23 8.50%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 25/02/13 27/11/12 23/08/12 21/05/12 27/02/12 29/11/11 -
Price 0.43 0.37 0.38 0.39 0.44 0.32 0.30 -
P/RPS 0.12 0.12 0.13 0.15 0.17 0.12 0.12 0.00%
P/EPS 3.62 5.35 4.89 5.48 7.64 3.29 2.91 15.65%
EY 27.63 18.69 20.43 18.24 13.09 30.38 34.31 -13.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.30 0.31 0.36 0.26 0.25 17.87%

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