[KPSCB] YoY Annualized Quarter 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- 9.01%
YoY- 4.56%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 375,041 311,542 291,620 329,081 243,191 227,864 255,240 6.62%
PBT 11,769 9,417 6,465 7,814 5,223 -7,070 5,298 14.22%
Tax 2,319 -1,994 -1,134 -3,501 -1,111 -92 -1,583 -
NP 14,088 7,423 5,331 4,313 4,112 -7,162 3,715 24.86%
-
NP to SH 14,088 7,450 5,331 4,308 4,120 -7,145 3,715 24.86%
-
Tax Rate -19.70% 21.17% 17.54% 44.80% 21.27% - 29.88% -
Total Cost 360,953 304,119 286,289 324,768 239,079 235,026 251,525 6.20%
-
Net Worth 164,086 149,355 143,242 131,794 133,341 119,554 92,109 10.09%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 164,086 149,355 143,242 131,794 133,341 119,554 92,109 10.09%
NOSH 147,826 147,876 147,673 141,714 140,359 140,157 139,138 1.01%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.76% 2.38% 1.83% 1.31% 1.69% -3.14% 1.46% -
ROE 8.59% 4.99% 3.72% 3.27% 3.09% -5.98% 4.03% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 253.70 210.68 197.48 232.21 173.26 162.58 183.44 5.55%
EPS 9.53 5.02 3.61 3.04 2.94 -5.09 2.67 23.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.01 0.97 0.93 0.95 0.853 0.662 8.99%
Adjusted Per Share Value based on latest NOSH - 145,507
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 230.39 191.38 179.15 202.16 149.39 139.98 156.80 6.62%
EPS 8.65 4.58 3.27 2.65 2.53 -4.39 2.28 24.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.008 0.9175 0.88 0.8096 0.8191 0.7344 0.5658 10.09%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.30 0.21 0.12 0.21 0.20 0.18 0.37 -
P/RPS 0.12 0.10 0.06 0.09 0.12 0.11 0.20 -8.15%
P/EPS 3.15 4.17 3.32 6.91 6.81 -3.53 13.86 -21.87%
EY 31.77 23.99 30.08 14.48 14.68 -28.32 7.22 27.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.12 0.23 0.21 0.21 0.56 -11.44%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 22/02/10 27/02/09 28/02/08 27/02/07 28/02/06 31/03/05 -
Price 0.34 0.22 0.13 0.18 0.30 0.19 0.31 -
P/RPS 0.13 0.10 0.07 0.08 0.17 0.12 0.17 -4.37%
P/EPS 3.57 4.37 3.60 5.92 10.22 -3.73 11.61 -17.83%
EY 28.03 22.90 27.77 16.89 9.78 -26.83 8.61 21.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.22 0.13 0.19 0.32 0.22 0.47 -6.69%

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