[KPSCB] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 64.72%
YoY- 8.5%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 405,352 336,968 268,916 344,728 270,328 225,900 225,984 10.22%
PBT 26,832 14,780 13,744 8,376 9,692 2,272 -65,096 -
Tax -5,772 -2,724 -2,728 -1,276 -3,164 -112 -268 66.76%
NP 21,060 12,056 11,016 7,100 6,528 2,160 -65,364 -
-
NP to SH 21,132 12,116 11,048 7,096 6,540 2,160 -65,364 -
-
Tax Rate 21.51% 18.43% 19.85% 15.23% 32.65% 4.93% - -
Total Cost 384,292 324,912 257,900 337,628 263,800 223,740 291,348 4.72%
-
Net Worth 169,174 152,188 146,223 138,963 135,982 121,741 76,712 14.08%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 169,174 152,188 146,223 138,963 135,982 121,741 76,712 14.08%
NOSH 148,398 147,756 147,700 147,833 141,206 142,105 140,242 0.94%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 5.20% 3.58% 4.10% 2.06% 2.41% 0.96% -28.92% -
ROE 12.49% 7.96% 7.56% 5.11% 4.81% 1.77% -85.21% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 273.15 228.06 182.07 233.19 191.44 158.97 161.14 9.18%
EPS 14.24 8.16 7.48 4.80 4.68 1.52 -46.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.03 0.99 0.94 0.963 0.8567 0.547 13.01%
Adjusted Per Share Value based on latest NOSH - 147,833
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 249.28 207.22 165.37 212.00 166.24 138.92 138.97 10.22%
EPS 13.00 7.45 6.79 4.36 4.02 1.33 -40.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0404 0.9359 0.8992 0.8546 0.8362 0.7487 0.4718 14.08%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.41 0.22 0.10 0.18 0.27 0.19 0.31 -
P/RPS 0.15 0.10 0.05 0.08 0.14 0.12 0.19 -3.86%
P/EPS 2.88 2.68 1.34 3.75 5.83 12.50 -0.67 -
EY 34.73 37.27 74.80 26.67 17.15 8.00 -150.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.21 0.10 0.19 0.28 0.22 0.57 -7.36%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 24/05/10 28/05/09 30/05/08 28/05/07 30/06/06 30/05/05 -
Price 0.34 0.19 0.16 0.15 0.25 0.19 0.23 -
P/RPS 0.12 0.08 0.09 0.06 0.13 0.12 0.14 -2.53%
P/EPS 2.39 2.32 2.14 3.13 5.40 12.50 -0.49 -
EY 41.88 43.16 46.75 32.00 18.53 8.00 -202.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.18 0.16 0.16 0.26 0.22 0.42 -5.45%

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