[KPSCB] YoY Annualized Quarter 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- 107.24%
YoY- 55.69%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 384,692 405,352 336,968 268,916 344,728 270,328 225,900 9.26%
PBT 9,100 26,832 14,780 13,744 8,376 9,692 2,272 25.99%
Tax -548 -5,772 -2,724 -2,728 -1,276 -3,164 -112 30.26%
NP 8,552 21,060 12,056 11,016 7,100 6,528 2,160 25.75%
-
NP to SH 8,512 21,132 12,116 11,048 7,096 6,540 2,160 25.65%
-
Tax Rate 6.02% 21.51% 18.43% 19.85% 15.23% 32.65% 4.93% -
Total Cost 376,140 384,292 324,912 257,900 337,628 263,800 223,740 9.03%
-
Net Worth 180,349 169,174 152,188 146,223 138,963 135,982 121,741 6.76%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 180,349 169,174 152,188 146,223 138,963 135,982 121,741 6.76%
NOSH 147,827 148,398 147,756 147,700 147,833 141,206 142,105 0.65%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.22% 5.20% 3.58% 4.10% 2.06% 2.41% 0.96% -
ROE 4.72% 12.49% 7.96% 7.56% 5.11% 4.81% 1.77% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 260.23 273.15 228.06 182.07 233.19 191.44 158.97 8.55%
EPS 5.80 14.24 8.16 7.48 4.80 4.68 1.52 24.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.14 1.03 0.99 0.94 0.963 0.8567 6.06%
Adjusted Per Share Value based on latest NOSH - 147,700
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 236.57 249.28 207.22 165.37 212.00 166.24 138.92 9.26%
EPS 5.23 13.00 7.45 6.79 4.36 4.02 1.33 25.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1091 1.0404 0.9359 0.8992 0.8546 0.8362 0.7487 6.76%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.35 0.41 0.22 0.10 0.18 0.27 0.19 -
P/RPS 0.13 0.15 0.10 0.05 0.08 0.14 0.12 1.34%
P/EPS 6.08 2.88 2.68 1.34 3.75 5.83 12.50 -11.30%
EY 16.45 34.73 37.27 74.80 26.67 17.15 8.00 12.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.21 0.10 0.19 0.28 0.22 4.70%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 30/05/11 24/05/10 28/05/09 30/05/08 28/05/07 30/06/06 -
Price 0.44 0.34 0.19 0.16 0.15 0.25 0.19 -
P/RPS 0.17 0.12 0.08 0.09 0.06 0.13 0.12 5.97%
P/EPS 7.64 2.39 2.32 2.14 3.13 5.40 12.50 -7.87%
EY 13.09 41.88 43.16 46.75 32.00 18.53 8.00 8.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.18 0.16 0.16 0.26 0.22 8.54%

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