KPIT CUMMINS
INFOSYSTEMS LIMITED
FY10 vs FY 09
RESULTS COMPARISON
CONSOLIDATED
The consolidated figures are below. Net sales are down by7.76 percent YOY. However, raw material expenditure is down more by 8.43%. Operating profit is down by 6.49%.
Other Income for FY10 is (-)2525.29 lakhs compared to (-)5737.9 lakhs, a difference of (-)55.99% YOY.
It appears that only this reduction of (Minus) other income YOY has finally resulted in Net profit.
Net Profit based on this, has jumped by 30.26 percent on consolidated basis to Rs.8573 lakhs from Rs.6582 lakhs last year.
Basic EPS(in Rs.) is Rs.10.97 against Rs.8.44 last year- on a face value of Rs.2.
At current market price of Rs.121, the PE ratio comes to 11.03.
From the segment reporting of the 2 years, it is seen that the major fall is in the UK and Europe markets, while US market has maintained some improvement over last year.
In the circumstances, the performance of the company needs close watch in current quarter. But, current PE is not high. The company has said "KPIT Cummins expects Fiscal 2011 revenues to grow by 25% in USD terms" which is encouraging.
FY10(lakhs) | Dif%age | ||
Net SALES / services | 73164.07 | 79315.48 | -7.76 |
SIT & WIP | - | - | |
Raw Materials | 40904.96 | 44672.04 | -8.43 |
Traded goods | - | - | |
Other Expdr | - | - | |
Gross Profit | 32259.11 | 34643.44 | -6.88 |
General Administrative | 9477.48 | 9432.54 | 0.48 |
Selling and Distribution | 6637.31 | 6875.4 | -3.46 |
Depreciation | 3080.37 | 4364.57 | -29.42 |
Operating Profit | 13063.95 | 13970.93 | -6.49 |
Interest | 274.15 | 454.74 | -39.71 |
Exceptional | - | - | |
Other Income | -2525.29 | -5737.9 | -55.99 |
Profit before tax | 10264.51 | 7778.29 | 31.96 |
Tax Expense | 1691.42 | 1196.68 | 41.34 |
Net Profit after tax | 8573.09 | 6581.61 | 30.26 |
Extraordinary Items | - | - | |
Net Profit | 8573.09 | 6581.61 | 30.26 |
Minority Interest | - | -3.54 | |
Shares of Associates | - | - | |
Other Related Items | - | - | |
Consolidated Net Profit | 8573.09 | 6585.15 | 30.19 |
Dividend (%) | - | - | |
Face Value (in Rs.) | 2 | 2 | 0 |
Paid-up Equity | 1570.46 | 1560.86 | 0.62 |
Reserves | 36966.63 | 15292.89 | 141.72 |
Basic EPS(in Rs.) | 10.97 | 8.44 | 29.98 |
Diluted EPS(in Rs.) | 10.8 | 8.41 | 28.42 |
Public Shareholding (%) | 69.42 | 72.58 | -4.35 |
FY10_lakhs | DIF%AGE | ||
TOTAL REVENUE | |||
RESTWORLD | 7004.06 | 7120.54 | -1.64 |
USA | 43924.36 | 43766.51 | 0.36 |
UK&EUROPE | 22235.65 | 28428.43 | -21.78 |
Total | 73164.07 | 79315.48 | -7.76 |
Less: | 0 | 0 | |
Inter Segment Revenue | |||
Net Sales/Inc. from Ops. | 73164.07 | 79315.48 | -7.76 |
RESULTS | |||
USA | 17500.22 | 16298.92 | 7.37 |
RESTWORLD | 850.61 | 1308.06 | -34.97 |
UK&EUROPE | 6565.7 | 9926.22 | -33.85 |
Total | 24916.53 | 27533.2 | -9.5 |
Less: | |||
Interest | 274.15 | 454.74 | -39.71 |
Other un-allocable | |||
expenditure net off | |||
un-allocable income | 14377.86 | 19300.16 | -25.5 |
Total Profit Before Tax | 10264.52 | 7778.3 | 31.96 |
NON-CONSOLIDATED
On a stand alone basis, net sales are down by a huge 33.71 percent, while raw material costs are down by 40.14%.
Operating profit after interest is down by 25.84% to Rs.10176 lakhs from Rs.13722 lakhs YOY.
Other Income which is Rs.(-)1159 lakhs compared to Rs.(-)6681 lakhs, a difference of (-)82.66% YOY.
This only has resulted in Net Profit rising by 25% to Rs.7845 lakhs from last year’s Rs.6277 lakhs.
As a consequence, Basic EPS has risen to Rs.10.04 on a FV of rs.2/- from Rs.8.05 last year.
FY10(lakhs) | Dif%age | ||
Net sales / services | 42704.47 | 64418.11 | -33.71 |
SIT & WIP | - | - | |
Raw Materials | 23244.96 | 38835.24 | -40.14 |
Traded goods | - | - | |
Other Expdr | - | - | |
Gross Profit | 19459.51 | 25582.87 | -23.94 |
General Administrative | 5603.33 | 8517.03 | -34.21 |
Selling and Distribution | 650.36 | 598.21 | 8.72 |
Depreciation | 2817.42 | 2325.54 | 21.15 |
OPT before Interest | 10388.4 | 14142.09 | -26.54 |
Interest | 212.5 | 420.17 | -49.43 |
Exceptional | - | - | |
OPT AFT.INTT | 10175.9 | 13721.92 | -25.84 |
Other Income | -1158.65 | -6680.94 | -82.66 |
Profit before tax | 9017.25 | 7040.98 | 28.07 |
Tax Expense | 1172.27 | 764.11 | 53.42 |
Net Profit after tax | 7844.98 | 6276.87 | 24.98 |
Extraordinary Items | - | - | |
Net Profit | 7844.98 | 6276.87 | 24.98 |
Dividend (%) | - | - | |
Face Value (in Rs.) | 2 | 2 | 0 |
Paid-up Equity | 1570.46 | 1560.86 | 0.62 |
Reserves | 37098.67 | 19404.64 | 91.18 |
Basic EPS(Rs.) | 10.04 | 8.05 | 24.72 |
Diluted EPS( Rs.) | 9.88 | 8.02 | 23.19 |
Public Shareholding (%) | 69.48 | 72.58 | -4.27 |
QUARTERLY RESULTS
The Q4 results for FY10 are not encouraging, as can be seen from the figures below. There is a fall in Net sales, increase in total expenditure, operating profit, Net profit and EPS in Q4 compared to Q3, Q2, and Q1 – and also with reference to Q4 of FY 09.
Basic EPS in Q4 is down to Rs.1.89 from Rs.2.77 in Q3, Rs.3.31 in Q2, Rs.2.08 in Q1 (and also Rs.3.19 in Q4 of FY 09).
Mar-10 | Dec-09 | Sep-09 | Jun-09 | Mar-09 | |
Net Sales | 9942.4 | 10898.3 | 10980.6 | 10883.3 | 16410.8 |
Raw Materials | 5875.2 | 5532.86 | 5664.47 | 6172.43 | 8843.1 |
Total Expdr | 5875.2 | 5532.86 | 5664.47 | 6172.43 | 8843.1 |
Gross Profit | 4067.2 | 5365.41 | 5316.11 | 4710.82 | 7567.74 |
General Administration | 1373.9 | 1618.99 | 709.33 | 1901.16 | 1772.12 |
Selling and Distribution | 117.6 | 207.27 | 82.98 | 242.51 | 138.89 |
Depreciation3 | 698.39 | 738.02 | 713.26 | 667.75 | 618.52 |
Interest | 36.14 | 98.25 | 39.54 | 38.58 | 138.78 |
OPT after Interest | 1841.2 | 2702.88 | 3771 | 1860.82 | 4899.43 |
Other Income | -148.59 | -193.53 | -1010.88 | 194.37 | -2163.58 |
Profit before tax | 1692.6 | 2509.35 | 2760.12 | 2055.19 | 2735.85 |
Tax Expenses | 211.19 | 351.05 | 179.71 | 430.33 | 243.4 |
Net Profit after Tax | 1481.4 | 2158.3 | 2580.41 | 1624.86 | 2492.45 |
Net Profit | 1481.4 | 2158.3 | 2580.41 | 1624.86 | 2492.45 |
F.V (in Rs.) | 2 | 2 | 2 | 2 | 2 |
Paid-up Equity | 1570.5 | 1561.06 | 1560.96 | 1560.86 | 1560.86 |
Reserves | - | - | - | - | 19404.6 |
Dividend (%) | - | - | - | - | - |
Basic EPS | 1.89 | 2.77 | 3.31 | 2.08 | 3.19 |
Diluted EPS | 1.83 | 2.71 | 3.27 | 2.08 | 3.18 |
ANNOUNCEMENTS MADE
TO THE EXCHANGE
07-06-2010 Kpit Cummins Infosystems Limited has informed the Exchange regarding a press release dated June 04, 2010, titled "BHARAT FORGE and KPIT CUMMINS to Form a Joint Venture; Announce 'New Hybrid Technology Solution' for Automobiles; Unveil 'REVOLO'- A Smart and Sustainable Solution that Redefines Mileage Standards".
04-06-2010 Kpit Cummins Infosystems Limited has informed the Exchange that the Board of Directors of the Company has approved a Joint Venture Agreement with Bharat Forge Limited for Innovative Solutions belonging to next generation of Automotive Technology.
07-05-2010 Kpit Cummins Infosystems Limited has informed the Exchange that the Board of Directors of the Company at its meeting held on May 07, 2010 have approved following major proposals : (1) The Annual General Meeting of the Company will be held on July 16, 2010. (b) Allotment of 130,880 equity shares under the ESOP Schemes of the Company. (c) Approval of merger of KPIT Cummins Global Business Solutions Limited & KPIT Infosystems Central Europe Sp. Z.o.o (Wholly owned subsidiaries) with KPIT Cummins Infosystems Limited, subject to the necessary approvals. (f) Grant of 40,000 options under the ESOP 2006 Scheme of the Company.
07-05-2010 Kpit Cummins Infosystems Limited has informed the Exchange regarding a press release dated May 7, 2010, titled "KPIT Cummins expects Fiscal 2011 revenues to grow by 25% in USD terms", alongwith Investor Update for Quarter and Year ended March 31, 2010.
07-05-2010 KPIT Cummins Infosystems Limited has informed the Exchange regarding the standalone Results for the quarter ended on 31-MAR-2010 as follows: Net Sales of Rs. 9942.37 lacs for quarter ending on 31-MAR-2010 against Rs. 10898.27 lacs for the quarter ending on 31-DEC-2009. Net Profit / (Loss) of Rs. 1481.38 lacs for the quarter ending on 31-MAR-2010 against Rs. 2158.3 lacs for the quarter ending on 31-DEC-2009.
07-05-2010 KPIT Cummins Infosystems Limited has informed the Exchange regarding the standalone Results for the year ended on 31-MAR-2010 as follows: Net Sales of Rs. 42704.47 lacs for year ending on 31-MAR-2010 against Rs. 64418.11 lacs for the year ending on 31-MAR-2009. Net Profit / (Loss) of Rs. 7844.98 lacs for the year ending on 31-MAR-2010 against Rs. 6276.87 lacs for the year ending on 31-MAR-2009. -
07-05-2010 Kpit Cummins Infosystems Limited has informed the Exchange that the Board of Directors of the Company at its meeting held on May 07, 2010 has recommended a Dividend @ 35% for FY 2009-2010 (Rupees 0.70 per Equity Share of Rupees 2 each).
* * * E N D * * *
No comments:
Post a Comment