[KPSCB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 58.74%
YoY- 202.78%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 329,081 333,508 286,258 270,328 243,191 237,034 232,608 25.94%
PBT 7,814 8,248 8,864 9,692 5,223 7,429 5,258 30.13%
Tax -3,501 -4,293 -5,968 -3,164 -1,111 -1,880 1,380 -
NP 4,313 3,954 2,896 6,528 4,112 5,549 6,638 -24.92%
-
NP to SH 4,308 3,952 2,898 6,540 4,120 5,534 6,626 -24.89%
-
Tax Rate 44.80% 52.05% 67.33% 32.65% 21.27% 25.31% -26.25% -
Total Cost 324,768 329,553 283,362 263,800 239,079 231,485 225,970 27.27%
-
Net Worth 131,794 124,459 135,150 135,982 133,341 123,408 122,833 4.79%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 131,794 124,459 135,150 135,982 133,341 123,408 122,833 4.79%
NOSH 141,714 140,473 140,679 141,206 140,359 140,236 140,381 0.63%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.31% 1.19% 1.01% 2.41% 1.69% 2.34% 2.85% -
ROE 3.27% 3.18% 2.14% 4.81% 3.09% 4.48% 5.39% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 232.21 237.42 203.48 191.44 173.26 169.02 165.70 25.15%
EPS 3.04 2.81 2.06 4.68 2.94 3.95 4.72 -25.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.886 0.9607 0.963 0.95 0.88 0.875 4.13%
Adjusted Per Share Value based on latest NOSH - 141,206
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 202.16 204.88 175.85 166.07 149.39 145.61 142.89 25.94%
EPS 2.65 2.43 1.78 4.02 2.53 3.40 4.07 -24.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8096 0.7646 0.8302 0.8354 0.8191 0.7581 0.7546 4.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.21 0.22 0.26 0.27 0.20 0.17 0.19 -
P/RPS 0.09 0.09 0.13 0.14 0.12 0.10 0.11 -12.48%
P/EPS 6.91 7.82 12.62 5.83 6.81 4.31 4.03 43.11%
EY 14.48 12.79 7.92 17.15 14.68 23.22 24.84 -30.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.27 0.28 0.21 0.19 0.22 2.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 27/08/07 28/05/07 27/02/07 30/11/06 28/08/06 -
Price 0.18 0.23 0.24 0.25 0.30 0.22 0.16 -
P/RPS 0.08 0.10 0.12 0.13 0.17 0.13 0.10 -13.78%
P/EPS 5.92 8.18 11.65 5.40 10.22 5.57 3.39 44.86%
EY 16.89 12.23 8.58 18.53 9.78 17.94 29.50 -30.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.25 0.26 0.32 0.25 0.18 3.66%

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