[KPSCB] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -69.8%
YoY- 20.92%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 77,080 68,345 107,002 59,494 57,100 68,134 81,397 -0.90%
PBT 2,478 4,637 1,754 1,089 1,074 3,247 2,567 -0.58%
Tax -398 -1,154 -236 -246 -371 -582 -850 -11.86%
NP 2,080 3,483 1,518 843 703 2,665 1,717 3.24%
-
NP to SH 2,075 3,483 1,515 838 693 2,665 1,717 3.20%
-
Tax Rate 16.06% 24.89% 13.45% 22.59% 34.54% 17.92% 33.11% -
Total Cost 75,000 64,862 105,484 58,651 56,397 65,469 79,680 -1.00%
-
Net Worth 149,696 144,591 124,286 122,906 0 99,562 71,643 13.05%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 149,696 144,591 124,286 122,906 0 99,562 71,643 13.05%
NOSH 148,214 147,542 140,277 139,666 143,333 138,802 138,467 1.13%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.70% 5.10% 1.42% 1.42% 1.23% 3.91% 2.11% -
ROE 1.39% 2.41% 1.22% 0.68% 0.00% 2.68% 2.40% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 52.01 46.32 76.28 42.60 39.84 49.09 58.78 -2.01%
EPS 1.40 2.31 1.08 0.60 0.51 1.92 1.24 2.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.98 0.886 0.88 0.00 0.7173 0.5174 11.78%
Adjusted Per Share Value based on latest NOSH - 139,666
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 47.40 42.03 65.80 36.59 35.11 41.90 50.06 -0.90%
EPS 1.28 2.14 0.93 0.52 0.43 1.64 1.06 3.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9206 0.8892 0.7643 0.7558 0.00 0.6123 0.4406 13.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.20 0.15 0.22 0.17 0.22 0.36 0.51 -
P/RPS 0.38 0.32 0.29 0.40 0.55 0.73 0.87 -12.88%
P/EPS 14.29 6.35 20.37 28.33 45.50 18.75 41.13 -16.14%
EY 7.00 15.74 4.91 3.53 2.20 5.33 2.43 19.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.25 0.19 0.00 0.50 0.99 -23.38%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 28/11/08 29/11/07 30/11/06 30/11/05 29/11/04 28/11/03 -
Price 0.21 0.11 0.23 0.22 0.18 0.37 0.57 -
P/RPS 0.40 0.24 0.30 0.52 0.45 0.75 0.97 -13.71%
P/EPS 15.00 4.66 21.30 36.67 37.23 19.27 45.97 -17.01%
EY 6.67 21.46 4.70 2.73 2.69 5.19 2.18 20.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.11 0.26 0.25 0.00 0.52 1.10 -24.09%

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