[KPSCB] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 94.65%
YoY- -40.42%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 133,428 89,986 91,509 77,080 68,345 107,002 59,494 14.39%
PBT 4,101 2,708 3,275 2,478 4,637 1,754 1,089 24.70%
Tax -737 36 2,363 -398 -1,154 -236 -246 20.04%
NP 3,364 2,744 5,638 2,080 3,483 1,518 843 25.91%
-
NP to SH 3,349 2,778 5,626 2,075 3,483 1,515 838 25.94%
-
Tax Rate 17.97% -1.33% -72.15% 16.06% 24.89% 13.45% 22.59% -
Total Cost 130,064 87,242 85,871 75,000 64,862 105,484 58,651 14.18%
-
Net Worth 186,262 177,732 161,987 149,696 144,591 124,286 122,906 7.16%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 186,262 177,732 161,987 149,696 144,591 124,286 122,906 7.16%
NOSH 147,827 149,354 147,664 148,214 147,542 140,277 139,666 0.95%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.52% 3.05% 6.16% 2.70% 5.10% 1.42% 1.42% -
ROE 1.80% 1.56% 3.47% 1.39% 2.41% 1.22% 0.68% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 90.26 60.25 61.97 52.01 46.32 76.28 42.60 13.31%
EPS 2.28 1.86 3.81 1.40 2.31 1.08 0.60 24.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.097 1.01 0.98 0.886 0.88 6.15%
Adjusted Per Share Value based on latest NOSH - 148,214
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 81.97 55.28 56.21 47.35 41.99 65.73 36.55 14.39%
EPS 2.06 1.71 3.46 1.27 2.14 0.93 0.51 26.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1442 1.0918 0.9951 0.9196 0.8882 0.7635 0.755 7.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.36 0.27 0.24 0.20 0.15 0.22 0.17 -
P/RPS 0.40 0.45 0.39 0.38 0.32 0.29 0.40 0.00%
P/EPS 15.89 14.52 6.30 14.29 6.35 20.37 28.33 -9.17%
EY 6.29 6.89 15.87 7.00 15.74 4.91 3.53 10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.22 0.20 0.15 0.25 0.19 7.29%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 29/11/10 23/11/09 28/11/08 29/11/07 30/11/06 -
Price 0.38 0.30 0.24 0.21 0.11 0.23 0.22 -
P/RPS 0.42 0.50 0.39 0.40 0.24 0.30 0.52 -3.49%
P/EPS 16.77 16.13 6.30 15.00 4.66 21.30 36.67 -12.21%
EY 5.96 6.20 15.87 6.67 21.46 4.70 2.73 13.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.22 0.21 0.11 0.26 0.25 3.08%

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