[KPSCB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.51%
YoY- 157.08%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 270,014 255,434 244,327 234,677 232,793 227,842 227,863 12.01%
PBT 7,025 6,699 4,844 8,518 8,273 9,639 -7,203 -
Tax -4,785 -1,496 -733 1,567 1,672 -52 -91 1313.76%
NP 2,240 5,203 4,111 10,085 9,945 9,587 -7,294 -
-
NP to SH 2,262 5,222 4,121 10,094 9,944 9,595 -7,280 -
-
Tax Rate 68.11% 22.33% 15.13% -18.40% -20.21% 0.54% - -
Total Cost 267,774 250,231 240,216 224,592 222,848 218,255 235,157 9.07%
-
Net Worth 136,715 135,982 132,049 122,906 122,632 121,741 119,786 9.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 136,715 135,982 132,049 122,906 122,632 121,741 119,786 9.23%
NOSH 142,307 141,206 138,999 139,666 140,151 142,105 140,281 0.96%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.83% 2.04% 1.68% 4.30% 4.27% 4.21% -3.20% -
ROE 1.65% 3.84% 3.12% 8.21% 8.11% 7.88% -6.08% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 189.74 180.89 175.77 168.03 166.10 160.33 162.43 10.94%
EPS 1.59 3.70 2.96 7.23 7.10 6.75 -5.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9607 0.963 0.95 0.88 0.875 0.8567 0.8539 8.19%
Adjusted Per Share Value based on latest NOSH - 139,666
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 166.05 157.08 150.25 144.32 143.16 140.12 140.13 12.01%
EPS 1.39 3.21 2.53 6.21 6.12 5.90 -4.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8408 0.8362 0.8121 0.7558 0.7542 0.7487 0.7366 9.24%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.26 0.27 0.20 0.17 0.19 0.19 0.18 -
P/RPS 0.14 0.15 0.11 0.10 0.11 0.12 0.11 17.49%
P/EPS 16.36 7.30 6.75 2.35 2.68 2.81 -3.47 -
EY 6.11 13.70 14.82 42.51 37.34 35.54 -28.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.21 0.19 0.22 0.22 0.21 18.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 27/02/07 30/11/06 28/08/06 30/06/06 28/02/06 -
Price 0.24 0.25 0.30 0.22 0.16 0.19 0.19 -
P/RPS 0.13 0.14 0.17 0.13 0.10 0.12 0.12 5.49%
P/EPS 15.10 6.76 10.12 3.04 2.26 2.81 -3.66 -
EY 6.62 14.79 9.88 32.85 44.34 35.54 -27.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.32 0.25 0.18 0.22 0.22 8.92%

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