[KPSCB] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -48.19%
YoY- 55.69%
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 96,173 101,338 84,242 67,229 86,182 67,582 56,475 9.26%
PBT 2,275 6,708 3,695 3,436 2,094 2,423 568 25.99%
Tax -137 -1,443 -681 -682 -319 -791 -28 30.26%
NP 2,138 5,265 3,014 2,754 1,775 1,632 540 25.75%
-
NP to SH 2,128 5,283 3,029 2,762 1,774 1,635 540 25.65%
-
Tax Rate 6.02% 21.51% 18.43% 19.85% 15.23% 32.65% 4.93% -
Total Cost 94,035 96,073 81,228 64,475 84,407 65,950 55,935 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 1.18% 3.12% 1.99% 1.89% 1.28% 1.20% 0.44% -
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 65.06 68.29 57.01 45.52 58.30 47.86 39.74 8.55%
EPS 1.45 3.56 2.04 1.87 1.20 1.17 0.38 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 59.14 62.32 51.81 41.34 53.00 41.56 34.73 9.26%
EPS 1.31 3.25 1.86 1.70 1.09 1.01 0.33 25.80%
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 0.54 0.60 0.39 0.22 0.31 0.56 0.48 1.98%
P/EPS 24.31 11.52 10.73 5.35 15.00 23.32 50.00 -11.31%
EY 4.11 8.68 9.32 18.70 6.67 4.29 2.00 12.74%
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 0.68 0.50 0.33 0.35 0.26 0.52 0.48 5.97%
P/EPS 30.57 9.55 9.27 8.56 12.50 21.59 50.00 -7.86%
EY 3.27 10.47 10.79 11.69 8.00 4.63 2.00 8.53%
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