[KPSCB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 19.07%
YoY- 38.75%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 311,543 283,965 275,230 270,772 289,725 306,770 345,427 -6.63%
PBT 9,415 4,175 6,334 7,698 6,356 11,235 8,352 8.29%
Tax -1,992 -762 -1,518 -1,534 -1,171 -2,215 -1,297 33.01%
NP 7,423 3,413 4,816 6,164 5,185 9,020 7,055 3.43%
-
NP to SH 7,450 3,413 4,821 6,169 5,181 9,014 7,045 3.78%
-
Tax Rate 21.16% 18.25% 23.97% 19.93% 18.42% 19.72% 15.53% -
Total Cost 304,120 280,552 270,414 264,608 284,540 297,750 338,372 -6.84%
-
Net Worth 147,563 149,696 146,574 146,223 143,596 144,591 141,819 2.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 147,563 149,696 146,574 146,223 143,596 144,591 141,819 2.67%
NOSH 147,563 148,214 148,055 147,700 148,037 147,542 148,036 -0.21%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.38% 1.20% 1.75% 2.28% 1.79% 2.94% 2.04% -
ROE 5.05% 2.28% 3.29% 4.22% 3.61% 6.23% 4.97% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 211.13 191.59 185.90 183.33 195.71 207.92 233.34 -6.43%
EPS 5.05 2.30 3.26 4.18 3.50 6.11 4.76 4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.99 0.99 0.97 0.98 0.958 2.89%
Adjusted Per Share Value based on latest NOSH - 147,700
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 191.59 174.63 169.26 166.52 178.17 188.65 212.43 -6.63%
EPS 4.58 2.10 2.96 3.79 3.19 5.54 4.33 3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9075 0.9206 0.9014 0.8992 0.8831 0.8892 0.8721 2.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.21 0.20 0.18 0.10 0.12 0.15 0.16 -
P/RPS 0.10 0.10 0.10 0.05 0.06 0.07 0.07 26.76%
P/EPS 4.16 8.69 5.53 2.39 3.43 2.46 3.36 15.25%
EY 24.04 11.51 18.09 41.77 29.16 40.73 29.74 -13.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.18 0.10 0.12 0.15 0.17 15.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 23/11/09 28/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.22 0.21 0.20 0.16 0.13 0.11 0.14 -
P/RPS 0.10 0.11 0.11 0.09 0.07 0.05 0.06 40.44%
P/EPS 4.36 9.12 6.14 3.83 3.71 1.80 2.94 29.95%
EY 22.95 10.97 16.28 26.10 26.92 55.54 33.99 -22.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.20 0.16 0.13 0.11 0.15 28.99%

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