[KPSCB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 64.72%
YoY- 8.5%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 291,620 303,752 318,938 344,728 329,081 333,508 286,258 1.23%
PBT 6,465 12,810 9,942 8,376 7,814 8,248 8,864 -18.89%
Tax -1,134 -2,578 -1,558 -1,276 -3,501 -4,293 -5,968 -66.78%
NP 5,331 10,232 8,384 7,100 4,313 3,954 2,896 49.92%
-
NP to SH 5,331 10,226 8,376 7,096 4,308 3,952 2,898 49.85%
-
Tax Rate 17.54% 20.12% 15.67% 15.23% 44.80% 52.05% 67.33% -
Total Cost 286,289 293,520 310,554 337,628 324,768 329,553 283,362 0.68%
-
Net Worth 143,242 144,828 141,271 138,963 131,794 124,459 135,150 3.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 143,242 144,828 141,271 138,963 131,794 124,459 135,150 3.93%
NOSH 147,673 147,784 147,464 147,833 141,714 140,473 140,679 3.27%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.83% 3.37% 2.63% 2.06% 1.31% 1.19% 1.01% -
ROE 3.72% 7.06% 5.93% 5.11% 3.27% 3.18% 2.14% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 197.48 205.54 216.28 233.19 232.21 237.42 203.48 -1.96%
EPS 3.61 6.92 5.66 4.80 3.04 2.81 2.06 45.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.98 0.958 0.94 0.93 0.886 0.9607 0.64%
Adjusted Per Share Value based on latest NOSH - 147,833
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 179.34 186.80 196.14 212.00 202.37 205.10 176.04 1.24%
EPS 3.28 6.29 5.15 4.36 2.65 2.43 1.78 50.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8809 0.8907 0.8688 0.8546 0.8105 0.7654 0.8311 3.93%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.12 0.15 0.16 0.18 0.21 0.22 0.26 -
P/RPS 0.06 0.07 0.07 0.08 0.09 0.09 0.13 -40.13%
P/EPS 3.32 2.17 2.82 3.75 6.91 7.82 12.62 -58.77%
EY 30.08 46.13 35.50 26.67 14.48 12.79 7.92 142.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.15 0.17 0.19 0.23 0.25 0.27 -41.61%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 30/05/08 28/02/08 29/11/07 27/08/07 -
Price 0.13 0.11 0.14 0.15 0.18 0.23 0.24 -
P/RPS 0.07 0.05 0.06 0.06 0.08 0.10 0.12 -30.07%
P/EPS 3.60 1.59 2.46 3.13 5.92 8.18 11.65 -54.12%
EY 27.77 62.91 40.57 32.00 16.89 12.23 8.58 118.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.11 0.15 0.16 0.19 0.26 0.25 -35.20%

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