[KPSCB] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.01%
YoY- 4.56%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 303,752 318,938 344,728 329,081 333,508 286,258 270,328 8.05%
PBT 12,810 9,942 8,376 7,814 8,248 8,864 9,692 20.37%
Tax -2,578 -1,558 -1,276 -3,501 -4,293 -5,968 -3,164 -12.73%
NP 10,232 8,384 7,100 4,313 3,954 2,896 6,528 34.82%
-
NP to SH 10,226 8,376 7,096 4,308 3,952 2,898 6,540 34.60%
-
Tax Rate 20.12% 15.67% 15.23% 44.80% 52.05% 67.33% 32.65% -
Total Cost 293,520 310,554 337,628 324,768 329,553 283,362 263,800 7.35%
-
Net Worth 144,828 141,271 138,963 131,794 124,459 135,150 135,982 4.27%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 144,828 141,271 138,963 131,794 124,459 135,150 135,982 4.27%
NOSH 147,784 147,464 147,833 141,714 140,473 140,679 141,206 3.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.37% 2.63% 2.06% 1.31% 1.19% 1.01% 2.41% -
ROE 7.06% 5.93% 5.11% 3.27% 3.18% 2.14% 4.81% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 205.54 216.28 233.19 232.21 237.42 203.48 191.44 4.83%
EPS 6.92 5.66 4.80 3.04 2.81 2.06 4.68 29.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.958 0.94 0.93 0.886 0.9607 0.963 1.17%
Adjusted Per Share Value based on latest NOSH - 145,507
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 186.80 196.14 212.00 202.37 205.10 176.04 166.24 8.06%
EPS 6.29 5.15 4.36 2.65 2.43 1.78 4.02 34.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8907 0.8688 0.8546 0.8105 0.7654 0.8311 0.8362 4.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.15 0.16 0.18 0.21 0.22 0.26 0.27 -
P/RPS 0.07 0.07 0.08 0.09 0.09 0.13 0.14 -36.92%
P/EPS 2.17 2.82 3.75 6.91 7.82 12.62 5.83 -48.16%
EY 46.13 35.50 26.67 14.48 12.79 7.92 17.15 93.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.19 0.23 0.25 0.27 0.28 -33.96%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 28/02/08 29/11/07 27/08/07 28/05/07 -
Price 0.11 0.14 0.15 0.18 0.23 0.24 0.25 -
P/RPS 0.05 0.06 0.06 0.08 0.10 0.12 0.13 -47.02%
P/EPS 1.59 2.46 3.13 5.92 8.18 11.65 5.40 -55.64%
EY 62.91 40.57 32.00 16.89 12.23 8.58 18.53 125.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.15 0.16 0.19 0.26 0.25 0.26 -43.55%

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