[KPSCB] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -25.56%
YoY- 157.66%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 333,508 286,258 270,328 243,191 237,034 232,608 225,900 29.62%
PBT 8,248 8,864 9,692 5,223 7,429 5,258 2,272 136.02%
Tax -4,293 -5,968 -3,164 -1,111 -1,880 1,380 -112 1034.31%
NP 3,954 2,896 6,528 4,112 5,549 6,638 2,160 49.58%
-
NP to SH 3,952 2,898 6,540 4,120 5,534 6,626 2,160 49.53%
-
Tax Rate 52.05% 67.33% 32.65% 21.27% 25.31% -26.25% 4.93% -
Total Cost 329,553 283,362 263,800 239,079 231,485 225,970 223,740 29.42%
-
Net Worth 124,459 135,150 135,982 133,341 123,408 122,833 121,741 1.48%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 124,459 135,150 135,982 133,341 123,408 122,833 121,741 1.48%
NOSH 140,473 140,679 141,206 140,359 140,236 140,381 142,105 -0.76%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.19% 1.01% 2.41% 1.69% 2.34% 2.85% 0.96% -
ROE 3.18% 2.14% 4.81% 3.09% 4.48% 5.39% 1.77% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 237.42 203.48 191.44 173.26 169.02 165.70 158.97 30.62%
EPS 2.81 2.06 4.68 2.94 3.95 4.72 1.52 50.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.886 0.9607 0.963 0.95 0.88 0.875 0.8567 2.26%
Adjusted Per Share Value based on latest NOSH - 138,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 205.10 176.04 166.24 149.55 145.77 143.05 138.92 29.62%
EPS 2.43 1.78 4.02 2.53 3.40 4.07 1.33 49.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7654 0.8311 0.8362 0.82 0.7589 0.7554 0.7487 1.48%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.22 0.26 0.27 0.20 0.17 0.19 0.19 -
P/RPS 0.09 0.13 0.14 0.12 0.10 0.11 0.12 -17.43%
P/EPS 7.82 12.62 5.83 6.81 4.31 4.03 12.50 -26.83%
EY 12.79 7.92 17.15 14.68 23.22 24.84 8.00 36.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.28 0.21 0.19 0.22 0.22 8.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 27/08/07 28/05/07 27/02/07 30/11/06 28/08/06 30/06/06 -
Price 0.23 0.24 0.25 0.30 0.22 0.16 0.19 -
P/RPS 0.10 0.12 0.13 0.17 0.13 0.10 0.12 -11.43%
P/EPS 8.18 11.65 5.40 10.22 5.57 3.39 12.50 -24.60%
EY 12.23 8.58 18.53 9.78 17.94 29.50 8.00 32.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.26 0.32 0.25 0.18 0.22 11.76%

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