[KPSCB] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 58.46%
YoY- 211.45%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 270,772 289,725 306,770 345,427 347,686 329,086 318,032 -10.16%
PBT 7,698 6,356 11,235 8,352 7,485 7,814 7,460 2.11%
Tax -1,534 -1,171 -2,215 -1,297 -3,030 -3,502 -4,545 -51.49%
NP 6,164 5,185 9,020 7,055 4,455 4,312 2,915 64.67%
-
NP to SH 6,169 5,181 9,014 7,045 4,446 4,307 2,933 64.08%
-
Tax Rate 19.93% 18.42% 19.72% 15.53% 40.48% 44.82% 60.92% -
Total Cost 264,608 284,540 297,750 338,372 343,231 324,774 315,117 -10.98%
-
Net Worth 146,223 143,596 144,591 141,819 138,963 135,321 124,286 11.43%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 146,223 143,596 144,591 141,819 138,963 135,321 124,286 11.43%
NOSH 147,700 148,037 147,542 148,036 147,833 145,507 140,277 3.49%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.28% 1.79% 2.94% 2.04% 1.28% 1.31% 0.92% -
ROE 4.22% 3.61% 6.23% 4.97% 3.20% 3.18% 2.36% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 183.33 195.71 207.92 233.34 235.19 226.16 226.72 -13.19%
EPS 4.18 3.50 6.11 4.76 3.01 2.96 2.09 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.97 0.98 0.958 0.94 0.93 0.886 7.67%
Adjusted Per Share Value based on latest NOSH - 148,036
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 166.52 178.17 188.65 212.43 213.82 202.38 195.58 -10.15%
EPS 3.79 3.19 5.54 4.33 2.73 2.65 1.80 64.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8992 0.8831 0.8892 0.8721 0.8546 0.8322 0.7643 11.43%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.10 0.12 0.15 0.16 0.18 0.21 0.22 -
P/RPS 0.05 0.06 0.07 0.07 0.08 0.09 0.10 -36.97%
P/EPS 2.39 3.43 2.46 3.36 5.99 7.09 10.52 -62.73%
EY 41.77 29.16 40.73 29.74 16.71 14.10 9.50 168.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.12 0.15 0.17 0.19 0.23 0.25 -45.68%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 28/11/08 28/08/08 30/05/08 28/02/08 29/11/07 -
Price 0.16 0.13 0.11 0.14 0.15 0.18 0.23 -
P/RPS 0.09 0.07 0.05 0.06 0.06 0.08 0.10 -6.77%
P/EPS 3.83 3.71 1.80 2.94 4.99 6.08 11.00 -50.47%
EY 26.10 26.92 55.54 33.99 20.05 16.44 9.09 101.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.13 0.11 0.15 0.16 0.19 0.26 -27.62%

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