[KPSCB] QoQ TTM 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- 46.85%
YoY- 4.51%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 306,770 345,427 347,686 329,086 318,032 270,014 255,434 12.94%
PBT 11,235 8,352 7,485 7,814 7,460 7,025 6,699 41.02%
Tax -2,215 -1,297 -3,030 -3,502 -4,545 -4,785 -1,496 29.81%
NP 9,020 7,055 4,455 4,312 2,915 2,240 5,203 44.16%
-
NP to SH 9,014 7,045 4,446 4,307 2,933 2,262 5,222 43.75%
-
Tax Rate 19.72% 15.53% 40.48% 44.82% 60.92% 68.11% 22.33% -
Total Cost 297,750 338,372 343,231 324,774 315,117 267,774 250,231 12.25%
-
Net Worth 144,591 141,819 138,963 135,321 124,286 136,715 135,982 4.16%
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 144,591 141,819 138,963 135,321 124,286 136,715 135,982 4.16%
NOSH 147,542 148,036 147,833 145,507 140,277 142,307 141,206 2.96%
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 2.94% 2.04% 1.28% 1.31% 0.92% 0.83% 2.04% -
ROE 6.23% 4.97% 3.20% 3.18% 2.36% 1.65% 3.84% -
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 207.92 233.34 235.19 226.16 226.72 189.74 180.89 9.70%
EPS 6.11 4.76 3.01 2.96 2.09 1.59 3.70 39.58%
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 188.65 212.43 213.82 202.38 195.58 166.05 157.08 12.94%
EPS 5.54 4.33 2.73 2.65 1.80 1.39 3.21 43.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8892 0.8721 0.8546 0.8322 0.7643 0.8408 0.8362 4.17%
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 0.07 0.07 0.08 0.09 0.10 0.14 0.15 -39.75%
P/EPS 2.46 3.36 5.99 7.09 10.52 16.36 7.30 -51.47%
EY 40.73 29.74 16.71 14.10 9.50 6.11 13.70 106.34%
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 0.05 0.06 0.06 0.08 0.10 0.13 0.14 -49.56%
P/EPS 1.80 2.94 4.99 6.08 11.00 15.10 6.76 -58.51%
EY 55.54 33.99 20.05 16.44 9.09 6.62 14.79 141.01%
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