[KPSCB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 107.24%
YoY- 55.69%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 311,542 296,070 289,946 268,916 291,620 303,752 318,938 -1.54%
PBT 9,417 9,902 9,898 13,744 6,465 12,810 9,942 -3.54%
Tax -1,994 -2,033 -2,254 -2,728 -1,134 -2,578 -1,558 17.82%
NP 7,423 7,869 7,644 11,016 5,331 10,232 8,384 -7.77%
-
NP to SH 7,450 7,870 7,656 11,048 5,331 10,226 8,376 -7.49%
-
Tax Rate 21.17% 20.53% 22.77% 19.85% 17.54% 20.12% 15.67% -
Total Cost 304,119 288,201 282,302 257,900 286,289 293,520 310,554 -1.38%
-
Net Worth 149,355 149,424 146,321 146,223 143,242 144,828 141,271 3.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 149,355 149,424 146,321 146,223 143,242 144,828 141,271 3.76%
NOSH 147,876 147,944 147,799 147,700 147,673 147,784 147,464 0.18%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.38% 2.66% 2.64% 4.10% 1.83% 3.37% 2.63% -
ROE 4.99% 5.27% 5.23% 7.56% 3.72% 7.06% 5.93% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 210.68 200.12 196.18 182.07 197.48 205.54 216.28 -1.72%
EPS 5.02 5.32 5.18 7.48 3.61 6.92 5.66 -7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 0.99 0.99 0.97 0.98 0.958 3.57%
Adjusted Per Share Value based on latest NOSH - 147,700
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 191.59 182.07 178.31 165.37 179.34 186.80 196.14 -1.54%
EPS 4.58 4.84 4.71 6.79 3.28 6.29 5.15 -7.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9185 0.9189 0.8998 0.8992 0.8809 0.8907 0.8688 3.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.21 0.20 0.18 0.10 0.12 0.15 0.16 -
P/RPS 0.10 0.10 0.09 0.05 0.06 0.07 0.07 26.76%
P/EPS 4.17 3.76 3.47 1.34 3.32 2.17 2.82 29.70%
EY 23.99 26.60 28.78 74.80 30.08 46.13 35.50 -22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.18 0.10 0.12 0.15 0.17 15.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 23/11/09 28/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.22 0.21 0.20 0.16 0.13 0.11 0.14 -
P/RPS 0.10 0.10 0.10 0.09 0.07 0.05 0.06 40.44%
P/EPS 4.37 3.95 3.86 2.14 3.60 1.59 2.46 46.52%
EY 22.90 25.33 25.90 46.75 27.77 62.91 40.57 -31.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.20 0.16 0.13 0.11 0.15 28.99%

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