[KPSCB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 22.07%
YoY- 11.11%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 501,263 508,170 467,956 490,539 374,262 392,136 328,556 7.28%
PBT 21,726 13,857 11,574 16,887 12,551 14,783 9,674 14.42%
Tax -1,058 -1,823 -2,333 -4,597 -1,384 1,556 -1,991 -9.99%
NP 20,668 12,034 9,241 12,290 11,167 16,339 7,683 17.91%
-
NP to SH 20,579 11,945 8,985 12,478 11,230 16,307 7,717 17.74%
-
Tax Rate 4.87% 13.16% 20.16% 27.22% 11.03% -10.53% 20.58% -
Total Cost 480,595 496,136 458,715 478,249 363,095 375,797 320,873 6.95%
-
Net Worth 238,001 217,305 205,479 196,320 179,045 169,174 152,188 7.73%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 238,001 217,305 205,479 196,320 179,045 169,174 152,188 7.73%
NOSH 147,827 147,827 147,827 147,827 147,827 148,398 147,756 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.12% 2.37% 1.97% 2.51% 2.98% 4.17% 2.34% -
ROE 8.65% 5.50% 4.37% 6.36% 6.27% 9.64% 5.07% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 339.09 343.76 316.56 332.32 255.02 264.24 222.36 7.27%
EPS 13.92 8.08 6.08 8.45 7.65 10.99 5.22 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.47 1.39 1.33 1.22 1.14 1.03 7.72%
Adjusted Per Share Value based on latest NOSH - 147,609
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 308.26 312.51 287.78 301.67 230.16 241.15 202.05 7.28%
EPS 12.66 7.35 5.53 7.67 6.91 10.03 4.75 17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4636 1.3364 1.2636 1.2073 1.1011 1.0404 0.9359 7.72%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.63 0.405 0.54 0.35 0.35 0.41 0.22 -
P/RPS 0.19 0.12 0.17 0.11 0.14 0.16 0.10 11.27%
P/EPS 4.53 5.01 8.88 4.14 4.57 3.73 4.21 1.22%
EY 22.10 19.95 11.26 24.15 21.86 26.80 23.74 -1.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.28 0.39 0.26 0.29 0.36 0.21 10.85%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 26/05/14 20/05/13 21/05/12 30/05/11 24/05/10 -
Price 0.545 0.49 0.52 0.43 0.44 0.34 0.19 -
P/RPS 0.16 0.14 0.16 0.13 0.17 0.13 0.09 10.05%
P/EPS 3.91 6.06 8.56 5.09 5.75 3.09 3.64 1.19%
EY 25.54 16.49 11.69 19.66 17.39 32.32 27.49 -1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.37 0.32 0.36 0.30 0.18 11.17%

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