[KPSCB] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 10.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 269,131 282,394 290,201 290,763 217,482 162,753 98,273 95.38%
PBT 5,213 4,533 5,794 7,715 9,219 11,743 7,403 -20.79%
Tax 681 413 -474 -1,222 -3,343 -3,781 -2,469 -
NP 5,894 4,946 5,320 6,493 5,876 7,962 4,934 12.54%
-
NP to SH 5,894 4,946 5,320 6,493 5,876 7,962 4,934 12.54%
-
Tax Rate -13.06% -9.11% 8.18% 15.84% 36.26% 32.20% 33.35% -
Total Cost 263,237 277,448 284,881 284,270 211,606 154,791 93,339 99.23%
-
Net Worth 99,562 96,503 79,775 87,020 71,643 69,229 66,247 31.10%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 99,562 96,503 79,775 87,020 71,643 69,229 66,247 31.10%
NOSH 138,802 139,054 138,499 139,009 138,467 138,181 138,160 0.30%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.19% 1.75% 1.83% 2.23% 2.70% 4.89% 5.02% -
ROE 5.92% 5.13% 6.67% 7.46% 8.20% 11.50% 7.45% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 193.90 203.08 209.53 209.17 157.06 117.78 71.13 94.78%
EPS 4.25 3.56 3.84 4.67 4.24 5.76 3.57 12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7173 0.694 0.576 0.626 0.5174 0.501 0.4795 30.70%
Adjusted Per Share Value based on latest NOSH - 139,009
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 165.51 173.66 178.46 178.81 133.74 100.09 60.43 95.39%
EPS 3.62 3.04 3.27 3.99 3.61 4.90 3.03 12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6123 0.5935 0.4906 0.5351 0.4406 0.4257 0.4074 31.11%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.36 0.40 0.54 0.60 0.51 0.51 0.49 -
P/RPS 0.19 0.20 0.26 0.29 0.32 0.43 0.69 -57.57%
P/EPS 8.48 11.25 14.06 12.85 12.02 8.85 13.72 -27.37%
EY 11.80 8.89 7.11 7.78 8.32 11.30 7.29 37.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.94 0.96 0.99 1.02 1.02 -37.74%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 17/08/04 31/05/04 27/02/04 28/11/03 21/08/03 29/05/03 -
Price 0.37 0.35 0.43 0.58 0.57 0.56 0.52 -
P/RPS 0.19 0.17 0.21 0.28 0.36 0.48 0.73 -59.13%
P/EPS 8.71 9.84 11.19 12.42 13.43 9.72 14.56 -28.93%
EY 11.48 10.16 8.93 8.05 7.44 10.29 6.87 40.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.75 0.93 1.10 1.12 1.08 -38.48%

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