[KPSCB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 22.09%
YoY- 158.77%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 289,946 268,916 291,620 303,752 318,938 344,728 329,081 -8.10%
PBT 9,898 13,744 6,465 12,810 9,942 8,376 7,814 17.08%
Tax -2,254 -2,728 -1,134 -2,578 -1,558 -1,276 -3,501 -25.45%
NP 7,644 11,016 5,331 10,232 8,384 7,100 4,313 46.50%
-
NP to SH 7,656 11,048 5,331 10,226 8,376 7,096 4,308 46.76%
-
Tax Rate 22.77% 19.85% 17.54% 20.12% 15.67% 15.23% 44.80% -
Total Cost 282,302 257,900 286,289 293,520 310,554 337,628 324,768 -8.92%
-
Net Worth 146,321 146,223 143,242 144,828 141,271 138,963 131,794 7.22%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 146,321 146,223 143,242 144,828 141,271 138,963 131,794 7.22%
NOSH 147,799 147,700 147,673 147,784 147,464 147,833 141,714 2.84%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.64% 4.10% 1.83% 3.37% 2.63% 2.06% 1.31% -
ROE 5.23% 7.56% 3.72% 7.06% 5.93% 5.11% 3.27% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 196.18 182.07 197.48 205.54 216.28 233.19 232.21 -10.64%
EPS 5.18 7.48 3.61 6.92 5.66 4.80 3.04 42.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 0.97 0.98 0.958 0.94 0.93 4.26%
Adjusted Per Share Value based on latest NOSH - 147,542
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 178.31 165.37 179.34 186.80 196.14 212.00 202.37 -8.09%
EPS 4.71 6.79 3.28 6.29 5.15 4.36 2.65 46.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8998 0.8992 0.8809 0.8907 0.8688 0.8546 0.8105 7.22%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.18 0.10 0.12 0.15 0.16 0.18 0.21 -
P/RPS 0.09 0.05 0.06 0.07 0.07 0.08 0.09 0.00%
P/EPS 3.47 1.34 3.32 2.17 2.82 3.75 6.91 -36.84%
EY 28.78 74.80 30.08 46.13 35.50 26.67 14.48 58.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.10 0.12 0.15 0.17 0.19 0.23 -15.08%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 27/02/09 28/11/08 28/08/08 30/05/08 28/02/08 -
Price 0.20 0.16 0.13 0.11 0.14 0.15 0.18 -
P/RPS 0.10 0.09 0.07 0.05 0.06 0.06 0.08 16.05%
P/EPS 3.86 2.14 3.60 1.59 2.46 3.13 5.92 -24.82%
EY 25.90 46.75 27.77 62.91 40.57 32.00 16.89 33.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.16 0.13 0.11 0.15 0.16 0.19 3.48%

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