KSB Pumps, the Indian subsidiary of Klein Schanzlin & Becker (KSB), Germany for the quarter ended June 2012 has registered strong earnings growth (up 51% to Rs 17.46 crore) on a near flat sale (up 1% to Rs 189.86 crore). Sharp growth in bottom-line is largely on account of 570 bps jump in operating margin which lifted operating profit up by 80% to Rs 24.72 crore.
- Operating income was up by 1% to Rs 189.86 crore, but value of production were lower by 7% to Rs 181.58 crore. It seems the marginal growth in sales was largely on account of liquidation of stocks of earlier period.
- Strong expansion in margin seems facilitated by order/product mix as well as benefit of liquidation of earlier period stocks. While the staff cost as % to sales net of stocks was flat at 14.2%, the material cost was lower by 290 bps (to 51.7%) and other expenses was lower by 370 bps (to 20.5%) respectively. Thus gained the operating margin expanded to 13% up from 7.3% in corresponding previous quarter, which was relatively lower.
- The core pumps business has registered 133% jump in segment profit to Rs 19.16 crore, on segment revenue of Rs 151.96 crore, which was up by just 1%. Jump in segment profit despite nearly flat sales was largely on account of spike in segment margin to 12.6% from 5.4% in corresponding previous period. The Valves business too has registered impressive show at segment profit level, which was up by 189% (to Rs 5.23 crore) on a sale of Rs 37.64 crore, a rise of 4%.
- Other income was lower by 6% to Rs 6.56 crore. The interest cost was up by 344% to Rs 1.51 crore and the depreciation was higher by 7% to Rs 5.78 crore. Thus the growth at PBT got moderated to 60% to Rs 23.99 crore.
- Taxation for the quarter was up by 91% to Rs 6.53 crore and the tax rate was higher at 27.2% compared to 22.8% in corresponding previous period. Thus the net profit was finally higher by 51% to Rs 17.46 crore.
Half yearly performance
Sales stood at Rs 353.58 crore, up 0%. But the operating profit was up by 35% to Rs 38.68 crore as OPM expand by 280 bps (to 10.9%). Other income though stands higher by 27%, the interest cost and depreciation was higher by 371% and 7% respectively. Thus the PBT stood higher by 34% to Rs 35.95 crore. The taxation was up 41% to Rs 10.40 crore. Thus the net profit was up by 31% to Rs 25.55 crore.
Promoter share holding as end of June 2012 was unchanged at 66.80% compared to corresponding previous period as well as sequential previous period.
The stock hovers around Rs 199.
KSB Pumps : Results
| 1206 (3) | 1106 (3) | Var. (%) | 1206 (6) | 1106 (6) | Var. (%) | 1112 (12) | 1012 (12) | Var. (%) |
| Sales | 189.86 | 187.54 | 1 | 353.58 | 353.47 | 0 | 749.54 | 615.10 | 22 |
| OPM (%) | 13.0 | 7.3 | | 10.9 | 8.1 | | 9.7 | 13.6 | |
| OP | 24.72 | 13.72 | 80 | 38.68 | 28.70 | 35 | 72.37 | 83.65 | -13 |
| Other income | 6.56 | 6.99 | -6 | 11.96 | 9.45 | 27 | 14.59 | 11.87 | 23 |
| PBIDT | 31.28 | 20.71 | 51 | 50.64 | 38.15 | 33 | 86.96 | 95.52 | -9 |
| Interest | 1.51 | 0.34 | 344 | 3.25 | 0.69 | 371 | 2.78 | 0.53 | 425 |
| PBDT | 29.77 | 20.37 | 46 | 47.39 | 37.46 | 27 | 84.18 | 94.99 | -11 |
| Depreciation | 5.78 | 5.38 | 7 | 11.44 | 10.66 | 7 | 21.89 | 20.74 | 6 |
| PBT | 23.99 | 14.99 | 60 | 35.95 | 26.80 | 34 | 62.29 | 74.25 | -16 |
| EO | 0.00 | 0.00 | | 0.00 | 0.00 | | 0.00 | 0.00 | |
| PBT after EO | 23.99 | 14.99 | 60 | 35.95 | 26.80 | 34 | 62.29 | 74.25 | -16 |
| Tax | 6.53 | 3.41 | 91 | 10.40 | 7.36 | 41 | 19.31 | 22.68 | -15 |
| PAT | 17.46 | 11.58 | 51 | 25.55 | 19.44 | 31 | 42.98 | 51.57 | -17 |
| EPS (Rs)* | # | # | | # | # | | 12.3 | 14.8 | |
* Annualised on current equity of Rs 34.81 crore. Face Value: Rs 10 # EPS can not be annualised due to seasonality in business Where % change is more than 1000, it was truncated to 999 EO: Extraordinary items EPS is calculated after excluding EO and relevant tax Figures in Rs crore Source: Capitaline Corporate Database |
KSB Pumps : Segment results
| Sales | 1206 (3) | 1106 (3) | Var. (%) | % to total | 1206 (6) | 1106 (6) | Var. (%) | % to total | 1112 (12) | 1012 (12) | Var. (%) | % to total |
| Pumps | 151.96 | 150.68 | 1 | 77 | 276.19 | 282.43 | -2 | 75 | 604.63 | 504.32 | 20 | 76 |
| Valves | 37.64 | 36.06 | 4 | 19 | 76.01 | 69.09 | 10 | 21 | 141.87 | 104.06 | 36 | 18 |
| Others | 7.38 | 13.92 | -47 | 4 | 16.84 | 23.78 | -29 | 5 | 47.50 | 39.09 | 22 | 6 |
| Total | 196.98 | 200.66 | -2 | 100 | 369.04 | 375.30 | -2 | 100 | 794.00 | 647.47 | 23 | 100 |
| Less: Inter segment revenues | 7.37 | 13.76 | -46 | | 16.80 | 23.57 | -29 | | 47.36 | 38.93 | 22 | |
| Net sales | 189.61 | 186.90 | 1 | | 352.24 | 351.73 | 0 | | 746.64 | 608.54 | 23 | |
| PBIT | | | | | | | | | | | | |
| Pumps | 19.16 | 8.21 | 133 | 90 | 25.21 | 17.00 | 48 | 76 | 40.76 | 63.28 | -36 | 72 |
| Valves | 5.23 | 1.81 | 189 | 24 | 11.26 | 4.58 | 146 | 34 | 15.81 | 5.22 | 203 | 28 |
| Others | -3.03 | -0.09 | 3267 | -14 | -3.25 | -0.27 | 1104 | -10 | -0.25 | -0.27 | -7 | 0 |
| Total | 21.36 | 9.93 | 115 | 100 | 33.22 | 21.31 | 56 | 100 | 56.32 | 68.23 | -17 | 100 |
| Less: Interest | 1.51 | 0.34 | 344 | | 3.25 | 0.69 | 371 | | 2.78 | 0.53 | 425 | |
| Add: Other un-allcoable expenditure | 4.14 | 5.40 | -23 | | 5.98 | 6.18 | -3 | | 8.75 | 6.55 | 34 | |
| Total profit before EO and tax | 23.99 | 14.99 | 60 | | 35.95 | 26.80 | 34 | | 62.29 | 74.25 | -16 | |
| Capital Employed | | | | | | | | | | | | |
| Pumps | 229.22 | 198.32 | 16 | 65 | 229.22 | 198.32 | 16 | 65 | 248.94 | 178.57 | 39 | 69 |
| Valves | 86.64 | 64.40 | 35 | 24 | 86.64 | 64.40 | 35 | 24 | 83.37 | 67.41 | 24 | 23 |
| Others | 38.38 | 22.15 | 73 | 11 | 38.38 | 22.15 | 73 | 11 | 29.37 | 24.03 | 22 | 8 |
| Total Capital Employed | 354.24 | 284.87 | 24 | 100 | 354.24 | 284.87 | 24 | 100 | 361.68 | 270.01 | 34 | 100 |
Figures in Rs crore Source: Capitaline Corporate Database |