[KPSCB] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 136.08%
YoY- 189.03%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 193,660 184,056 144,973 159,469 143,129 116,304 112,511 9.46%
PBT 11,347 7,664 4,949 4,971 4,432 2,629 -13,092 -
Tax -2,681 -1,150 -1,127 -779 -2,984 690 -697 25.16%
NP 8,666 6,514 3,822 4,192 1,448 3,319 -13,789 -
-
NP to SH 8,630 6,513 3,828 4,188 1,449 3,313 -13,779 -
-
Tax Rate 23.63% 15.01% 22.77% 15.67% 67.33% -26.25% - -
Total Cost 184,994 177,542 141,151 155,277 141,681 112,985 126,300 6.56%
-
Net Worth 172,305 156,548 146,321 141,271 135,150 122,833 79,355 13.78%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 172,305 156,548 146,321 141,271 135,150 122,833 79,355 13.78%
NOSH 147,269 147,687 147,799 147,464 140,679 140,381 140,203 0.82%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.47% 3.54% 2.64% 2.63% 1.01% 2.85% -12.26% -
ROE 5.01% 4.16% 2.62% 2.96% 1.07% 2.70% -17.36% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 131.50 124.63 98.09 108.14 101.74 82.85 80.25 8.57%
EPS 5.86 4.41 2.59 2.83 1.03 2.36 -9.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.06 0.99 0.958 0.9607 0.875 0.566 12.85%
Adjusted Per Share Value based on latest NOSH - 148,036
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 119.09 113.19 89.15 98.07 88.02 71.52 69.19 9.46%
EPS 5.31 4.01 2.35 2.58 0.89 2.04 -8.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0596 0.9627 0.8998 0.8688 0.8311 0.7554 0.488 13.78%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.35 0.19 0.18 0.16 0.26 0.19 0.20 -
P/RPS 0.27 0.15 0.18 0.15 0.26 0.23 0.25 1.29%
P/EPS 5.97 4.31 6.95 5.63 25.24 8.05 -2.04 -
EY 16.74 23.21 14.39 17.75 3.96 12.42 -49.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.18 0.18 0.17 0.27 0.22 0.35 -2.53%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 29/08/11 30/08/10 28/08/09 28/08/08 27/08/07 28/08/06 30/08/05 -
Price 0.29 0.22 0.20 0.14 0.24 0.16 0.22 -
P/RPS 0.22 0.18 0.20 0.13 0.24 0.19 0.27 -3.35%
P/EPS 4.95 4.99 7.72 4.93 23.30 6.78 -2.24 -
EY 20.21 20.05 12.95 20.29 4.29 14.75 -44.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.21 0.20 0.15 0.25 0.18 0.39 -7.14%

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