[KPSCB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 50.0%
YoY- 74.41%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 379,428 378,194 387,320 405,352 375,041 367,420 368,112 2.03%
PBT 16,984 18,741 22,694 26,832 11,769 14,584 15,328 7.05%
Tax -2,689 -3,528 -5,362 -5,772 2,319 1,618 -2,300 10.94%
NP 14,295 15,213 17,332 21,060 14,088 16,202 13,028 6.36%
-
NP to SH 14,350 15,210 17,260 21,132 14,088 16,185 13,026 6.64%
-
Tax Rate 15.83% 18.83% 23.63% 21.51% -19.70% -11.09% 15.01% -
Total Cost 365,133 362,981 369,988 384,292 360,953 351,217 355,084 1.87%
-
Net Worth 178,615 175,848 172,305 169,174 164,086 162,198 156,548 9.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 178,615 175,848 172,305 169,174 164,086 162,198 156,548 9.16%
NOSH 147,615 147,772 147,269 148,398 147,826 147,856 147,687 -0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.77% 4.02% 4.47% 5.20% 3.76% 4.41% 3.54% -
ROE 8.03% 8.65% 10.02% 12.49% 8.59% 9.98% 8.32% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 257.04 255.93 263.00 273.15 253.70 248.50 249.25 2.06%
EPS 9.71 10.29 11.72 14.24 9.53 10.95 8.82 6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.17 1.14 1.11 1.097 1.06 9.19%
Adjusted Per Share Value based on latest NOSH - 148,398
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 233.34 232.58 238.19 249.28 230.64 225.95 226.38 2.03%
EPS 8.82 9.35 10.61 13.00 8.66 9.95 8.01 6.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0984 1.0814 1.0596 1.0404 1.0091 0.9975 0.9627 9.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.31 0.27 0.35 0.41 0.30 0.24 0.19 -
P/RPS 0.12 0.11 0.13 0.15 0.12 0.10 0.08 30.94%
P/EPS 3.19 2.62 2.99 2.88 3.15 2.19 2.15 29.99%
EY 31.36 38.12 33.49 34.73 31.77 45.61 46.42 -22.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.30 0.36 0.27 0.22 0.18 27.69%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 29/08/11 30/05/11 28/02/11 29/11/10 30/08/10 -
Price 0.32 0.30 0.29 0.34 0.34 0.24 0.22 -
P/RPS 0.12 0.12 0.11 0.12 0.13 0.10 0.09 21.07%
P/EPS 3.29 2.91 2.47 2.39 3.57 2.19 2.49 20.34%
EY 30.38 34.31 40.41 41.88 28.03 45.61 40.09 -16.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.25 0.30 0.31 0.22 0.21 15.25%

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