[KPSCB] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 26.72%
YoY- -45.58%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 329,086 318,032 270,014 255,434 244,327 234,677 232,793 25.87%
PBT 7,814 7,460 7,025 6,699 4,844 8,518 8,273 -3.72%
Tax -3,502 -4,545 -4,785 -1,496 -733 1,567 1,672 -
NP 4,312 2,915 2,240 5,203 4,111 10,085 9,945 -42.62%
-
NP to SH 4,307 2,933 2,262 5,222 4,121 10,094 9,944 -42.66%
-
Tax Rate 44.82% 60.92% 68.11% 22.33% 15.13% -18.40% -20.21% -
Total Cost 324,774 315,117 267,774 250,231 240,216 224,592 222,848 28.45%
-
Net Worth 135,321 124,286 136,715 135,982 132,049 122,906 122,632 6.76%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 135,321 124,286 136,715 135,982 132,049 122,906 122,632 6.76%
NOSH 145,507 140,277 142,307 141,206 138,999 139,666 140,151 2.52%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.31% 0.92% 0.83% 2.04% 1.68% 4.30% 4.27% -
ROE 3.18% 2.36% 1.65% 3.84% 3.12% 8.21% 8.11% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 226.16 226.72 189.74 180.89 175.77 168.03 166.10 22.77%
EPS 2.96 2.09 1.59 3.70 2.96 7.23 7.10 -44.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.886 0.9607 0.963 0.95 0.88 0.875 4.13%
Adjusted Per Share Value based on latest NOSH - 141,206
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 202.38 195.58 166.05 157.08 150.25 144.32 143.16 25.88%
EPS 2.65 1.80 1.39 3.21 2.53 6.21 6.12 -42.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8322 0.7643 0.8408 0.8362 0.8121 0.7558 0.7542 6.76%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.21 0.22 0.26 0.27 0.20 0.17 0.19 -
P/RPS 0.09 0.10 0.14 0.15 0.11 0.10 0.11 -12.48%
P/EPS 7.09 10.52 16.36 7.30 6.75 2.35 2.68 90.94%
EY 14.10 9.50 6.11 13.70 14.82 42.51 37.34 -47.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.27 0.28 0.21 0.19 0.22 2.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 27/08/07 28/05/07 27/02/07 30/11/06 28/08/06 -
Price 0.18 0.23 0.24 0.25 0.30 0.22 0.16 -
P/RPS 0.08 0.10 0.13 0.14 0.17 0.13 0.10 -13.78%
P/EPS 6.08 11.00 15.10 6.76 10.12 3.04 2.26 93.08%
EY 16.44 9.09 6.62 14.79 9.88 32.85 44.34 -48.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.25 0.26 0.32 0.25 0.18 3.66%

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