[KPSCB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -59.17%
YoY- 156.61%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 318,032 270,014 255,434 244,327 234,677 232,793 227,842 24.87%
PBT 7,460 7,025 6,699 4,844 8,518 8,273 9,639 -15.69%
Tax -4,545 -4,785 -1,496 -733 1,567 1,672 -52 1864.14%
NP 2,915 2,240 5,203 4,111 10,085 9,945 9,587 -54.75%
-
NP to SH 2,933 2,262 5,222 4,121 10,094 9,944 9,595 -54.58%
-
Tax Rate 60.92% 68.11% 22.33% 15.13% -18.40% -20.21% 0.54% -
Total Cost 315,117 267,774 250,231 240,216 224,592 222,848 218,255 27.71%
-
Net Worth 124,286 136,715 135,982 132,049 122,906 122,632 121,741 1.38%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 124,286 136,715 135,982 132,049 122,906 122,632 121,741 1.38%
NOSH 140,277 142,307 141,206 138,999 139,666 140,151 142,105 -0.85%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.92% 0.83% 2.04% 1.68% 4.30% 4.27% 4.21% -
ROE 2.36% 1.65% 3.84% 3.12% 8.21% 8.11% 7.88% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 226.72 189.74 180.89 175.77 168.03 166.10 160.33 25.95%
EPS 2.09 1.59 3.70 2.96 7.23 7.10 6.75 -54.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.886 0.9607 0.963 0.95 0.88 0.875 0.8567 2.26%
Adjusted Per Share Value based on latest NOSH - 138,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 195.58 166.05 157.08 150.25 144.32 143.16 140.12 24.87%
EPS 1.80 1.39 3.21 2.53 6.21 6.12 5.90 -54.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7643 0.8408 0.8362 0.8121 0.7558 0.7542 0.7487 1.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.22 0.26 0.27 0.20 0.17 0.19 0.19 -
P/RPS 0.10 0.14 0.15 0.11 0.10 0.11 0.12 -11.43%
P/EPS 10.52 16.36 7.30 6.75 2.35 2.68 2.81 140.91%
EY 9.50 6.11 13.70 14.82 42.51 37.34 35.54 -58.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.28 0.21 0.19 0.22 0.22 8.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 27/08/07 28/05/07 27/02/07 30/11/06 28/08/06 30/06/06 -
Price 0.23 0.24 0.25 0.30 0.22 0.16 0.19 -
P/RPS 0.10 0.13 0.14 0.17 0.13 0.10 0.12 -11.43%
P/EPS 11.00 15.10 6.76 10.12 3.04 2.26 2.81 148.17%
EY 9.09 6.62 14.79 9.88 32.85 44.34 35.54 -59.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.26 0.32 0.25 0.18 0.22 11.76%

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