[KPSCB] QoQ 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- 47.13%
YoY- -7.42%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
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 128,908 127,484 133,428 100,719 96,173 95,782 89,986 27.05%
PBT 5,516 2,127 4,101 5,143 2,275 2,929 2,708 60.61%
Tax -1,118 -745 -737 -1,997 -137 -44 36 -
NP 4,398 1,382 3,364 3,146 2,138 2,885 2,744 36.91%
-
NP to SH 4,384 1,614 3,349 3,131 2,128 2,942 2,778 35.51%
-
Tax Rate 20.27% 35.03% 17.97% 38.83% 6.02% 1.50% -1.33% -
Total Cost 124,510 126,102 130,064 97,573 94,035 92,897 87,242 26.73%
-
Net Worth 196,320 190,118 186,262 183,305 180,349 177,596 177,732 6.84%
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 196,320 190,118 186,262 183,305 180,349 177,596 177,732 6.84%
NOSH 147,609 147,378 147,827 147,827 147,827 146,774 149,354 -0.77%
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% 1.08% 2.52% 3.12% 2.22% 3.01% 3.05% -
ROE 2.23% 0.85% 1.80% 1.71% 1.18% 1.66% 1.56% -
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 87.33 86.50 90.26 68.13 65.06 65.26 60.25 28.04%
EPS 2.97 1.09 2.28 2.13 1.45 1.99 1.86 36.57%
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 79.27 78.40 82.05 61.94 59.14 58.90 55.34 27.04%
EPS 2.70 0.99 2.06 1.93 1.31 1.81 1.71 35.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2073 1.1692 1.1455 1.1273 1.1091 1.0922 1.093 6.84%
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 0.40 0.43 0.40 0.56 0.54 0.48 0.45 -7.54%
P/EPS 11.78 33.79 15.89 17.94 24.31 15.47 14.52 -13.00%
EY 8.49 2.96 6.29 5.57 4.11 6.47 6.89 14.92%
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 0.49 0.43 0.42 0.57 0.68 0.49 0.50 -1.33%
P/EPS 14.48 33.79 16.77 18.41 30.57 15.96 16.13 -6.93%
EY 6.91 2.96 5.96 5.43 3.27 6.26 6.20 7.48%
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