[KPSCB] QoQ Cumulative 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- 45.34%
YoY- 4.56%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 227,814 159,469 86,182 329,081 250,131 143,129 67,582 124.32%
PBT 9,608 4,971 2,094 7,814 6,186 4,432 2,423 149.89%
Tax -1,934 -779 -319 -3,501 -3,220 -2,984 -791 81.19%
NP 7,674 4,192 1,775 4,313 2,966 1,448 1,632 179.88%
-
NP to SH 7,670 4,188 1,774 4,308 2,964 1,449 1,635 179.44%
-
Tax Rate 20.13% 15.67% 15.23% 44.80% 52.05% 67.33% 32.65% -
Total Cost 220,140 155,277 84,407 324,768 247,165 141,681 65,950 122.86%
-
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 5.30% 2.96% 1.28% 3.27% 2.38% 1.07% 1.20% -
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 154.15 108.14 58.30 232.21 178.06 101.74 47.86 117.63%
EPS 5.19 2.83 1.20 3.04 2.11 1.03 1.17 169.24%
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 140.10 98.07 53.00 202.37 153.82 88.02 41.56 124.32%
EPS 4.72 2.58 1.09 2.65 1.82 0.89 1.01 178.73%
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 0.10 0.15 0.31 0.09 0.12 0.26 0.56 -68.18%
P/EPS 2.89 5.63 15.00 6.91 10.43 25.24 23.32 -75.04%
EY 34.60 17.75 6.67 14.48 9.59 3.96 4.29 300.64%
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 0.07 0.13 0.26 0.08 0.13 0.24 0.52 -73.63%
P/EPS 2.12 4.93 12.50 5.92 10.90 23.30 21.59 -78.62%
EY 47.18 20.29 8.00 16.89 9.17 4.29 4.63 368.03%
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