[KPSCB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 89.01%
YoY- 59.85%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 111,152 124,983 104,216 123,466 121,341 118,933 128,908 -9.39%
PBT 2,294 3,426 2,018 2,820 2,568 4,168 5,516 -44.25%
Tax -700 -1,011 -284 0 -1,195 -854 -1,118 -26.79%
NP 1,594 2,415 1,734 2,820 1,373 3,314 4,398 -49.13%
-
NP to SH 1,602 2,423 1,731 2,580 1,365 3,309 4,384 -48.85%
-
Tax Rate 30.51% 29.51% 14.07% 0.00% 46.53% 20.49% 20.27% -
Total Cost 109,558 122,568 102,482 120,646 119,968 115,619 124,510 -8.16%
-
Net Worth 209,149 206,958 205,479 204,239 201,782 199,566 196,320 4.30%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 209,149 206,958 205,479 204,239 201,782 199,566 196,320 4.30%
NOSH 148,333 147,827 147,827 148,000 148,369 147,827 147,609 0.32%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.43% 1.93% 1.66% 2.28% 1.13% 2.79% 3.41% -
ROE 0.77% 1.17% 0.84% 1.26% 0.68% 1.66% 2.23% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 74.93 84.55 70.50 83.42 81.78 80.45 87.33 -9.69%
EPS 1.08 1.64 1.17 1.75 0.92 2.24 2.97 -49.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.39 1.38 1.36 1.35 1.33 3.96%
Adjusted Per Share Value based on latest NOSH - 148,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 68.36 76.86 64.09 75.93 74.62 73.14 79.27 -9.39%
EPS 0.99 1.49 1.06 1.59 0.84 2.03 2.70 -48.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2862 1.2727 1.2636 1.256 1.2409 1.2273 1.2073 4.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.54 0.525 0.54 0.45 0.48 0.455 0.35 -
P/RPS 0.72 0.62 0.77 0.54 0.59 0.57 0.40 47.91%
P/EPS 50.00 32.03 46.12 25.81 52.17 20.33 11.78 161.91%
EY 2.00 3.12 2.17 3.87 1.92 4.92 8.49 -61.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.39 0.33 0.35 0.34 0.26 28.75%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 26/05/14 21/02/14 25/11/13 26/08/13 20/05/13 -
Price 0.51 0.55 0.52 0.53 0.48 0.465 0.43 -
P/RPS 0.68 0.65 0.74 0.64 0.59 0.58 0.49 24.39%
P/EPS 47.22 33.56 44.41 30.40 52.17 20.77 14.48 119.74%
EY 2.12 2.98 2.25 3.29 1.92 4.81 6.91 -54.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.37 0.38 0.35 0.34 0.32 8.16%

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