[KPSCB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -5.81%
YoY- 227.66%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 255,432 249,976 290,764 289,977 272,170 252,224 76,312 123.92%
PBT 6,940 3,948 7,714 12,290 13,304 11,632 5,326 19.31%
Tax -1,716 -1,732 -1,221 -4,456 -4,986 -4,728 -1,267 22.43%
NP 5,224 2,216 6,493 7,834 8,318 6,904 4,059 18.33%
-
NP to SH 5,224 2,216 6,493 7,834 8,318 6,908 4,059 18.33%
-
Tax Rate 24.73% 43.87% 15.83% 36.26% 37.48% 40.65% 23.79% -
Total Cost 250,208 247,760 284,271 282,142 263,852 245,320 72,253 129.06%
-
Net Worth 96,421 79,775 86,626 71,535 69,224 66,247 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 96,421 79,775 86,626 71,535 69,224 66,247 0 -
NOSH 138,936 138,499 138,381 138,467 138,172 138,160 64,252 67.29%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.05% 0.89% 2.23% 2.70% 3.06% 2.74% 5.32% -
ROE 5.42% 2.78% 7.50% 10.95% 12.02% 10.43% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 183.85 180.49 210.12 209.74 196.98 182.56 118.77 33.85%
EPS 3.76 1.60 4.69 5.67 6.02 5.00 7.14 -34.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.694 0.576 0.626 0.5174 0.501 0.4795 0.00 -
Adjusted Per Share Value based on latest NOSH - 138,467
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 157.08 153.73 178.81 178.33 167.38 155.11 46.93 123.92%
EPS 3.21 1.36 3.99 4.82 5.12 4.25 2.50 18.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.593 0.4906 0.5327 0.4399 0.4257 0.4074 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.40 0.54 0.60 0.51 0.51 0.49 0.56 -
P/RPS 0.22 0.30 0.29 0.24 0.26 0.27 0.47 -39.74%
P/EPS 10.64 33.75 12.79 9.00 8.47 9.80 8.86 12.99%
EY 9.40 2.96 7.82 11.11 11.80 10.20 11.28 -11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.94 0.96 0.99 1.02 1.02 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 31/05/04 27/02/04 28/11/03 21/08/03 29/05/03 27/02/03 -
Price 0.35 0.43 0.58 0.57 0.56 0.52 0.51 -
P/RPS 0.19 0.24 0.28 0.27 0.28 0.28 0.43 -42.01%
P/EPS 9.31 26.88 12.36 10.06 9.30 10.40 8.07 10.00%
EY 10.74 3.72 8.09 9.94 10.75 9.62 12.39 -9.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.75 0.93 1.10 1.12 1.08 0.00 -

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