[KPSCB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -16.47%
YoY- 131.7%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 286,258 270,328 243,191 237,034 232,608 225,900 227,864 16.47%
PBT 8,864 9,692 5,223 7,429 5,258 2,272 -7,070 -
Tax -5,968 -3,164 -1,111 -1,880 1,380 -112 -92 1526.84%
NP 2,896 6,528 4,112 5,549 6,638 2,160 -7,162 -
-
NP to SH 2,898 6,540 4,120 5,534 6,626 2,160 -7,145 -
-
Tax Rate 67.33% 32.65% 21.27% 25.31% -26.25% 4.93% - -
Total Cost 283,362 263,800 239,079 231,485 225,970 223,740 235,026 13.31%
-
Net Worth 135,150 135,982 133,341 123,408 122,833 121,741 119,554 8.54%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 135,150 135,982 133,341 123,408 122,833 121,741 119,554 8.54%
NOSH 140,679 141,206 140,359 140,236 140,381 142,105 140,157 0.24%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.01% 2.41% 1.69% 2.34% 2.85% 0.96% -3.14% -
ROE 2.14% 4.81% 3.09% 4.48% 5.39% 1.77% -5.98% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 203.48 191.44 173.26 169.02 165.70 158.97 162.58 16.18%
EPS 2.06 4.68 2.94 3.95 4.72 1.52 -5.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9607 0.963 0.95 0.88 0.875 0.8567 0.853 8.27%
Adjusted Per Share Value based on latest NOSH - 139,666
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 176.04 166.24 149.55 145.77 143.05 138.92 140.13 16.47%
EPS 1.78 4.02 2.53 3.40 4.07 1.33 -4.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8311 0.8362 0.82 0.7589 0.7554 0.7487 0.7352 8.54%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.26 0.27 0.20 0.17 0.19 0.19 0.18 -
P/RPS 0.13 0.14 0.12 0.10 0.11 0.12 0.11 11.81%
P/EPS 12.62 5.83 6.81 4.31 4.03 12.50 -3.53 -
EY 7.92 17.15 14.68 23.22 24.84 8.00 -28.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.21 0.19 0.22 0.22 0.21 18.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 27/02/07 30/11/06 28/08/06 30/06/06 28/02/06 -
Price 0.24 0.25 0.30 0.22 0.16 0.19 0.19 -
P/RPS 0.12 0.13 0.17 0.13 0.10 0.12 0.12 0.00%
P/EPS 11.65 5.40 10.22 5.57 3.39 12.50 -3.73 -
EY 8.58 18.53 9.78 17.94 29.50 8.00 -26.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.32 0.25 0.18 0.22 0.22 8.92%

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