[KPSCB] YoY TTM 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- 58.46%
YoY- 211.45%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 384,644 350,624 275,230 345,427 270,014 232,793 239,863 8.18%
PBT 15,453 12,131 6,334 8,352 7,025 8,273 -13,769 -
Tax 786 -2,016 -1,518 -1,297 -4,785 1,672 -1,949 -
NP 16,239 10,115 4,816 7,055 2,240 9,945 -15,718 -
-
NP to SH 16,205 10,135 4,821 7,045 2,262 9,944 -15,713 -
-
Tax Rate -5.09% 16.62% 23.97% 15.53% 68.11% -20.21% - -
Total Cost 368,405 340,509 270,414 338,372 267,774 222,848 255,581 6.28%
-
Net Worth 172,040 156,439 146,574 141,819 136,715 122,632 79,503 13.72%
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 172,040 156,439 146,574 141,819 136,715 122,632 79,503 13.72%
NOSH 147,043 147,584 148,055 148,036 142,307 140,151 140,465 0.76%
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 4.22% 2.88% 1.75% 2.04% 0.83% 4.27% -6.55% -
ROE 9.42% 6.48% 3.29% 4.97% 1.65% 8.11% -19.76% -
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 261.59 237.57 185.90 233.34 189.74 166.10 170.76 7.36%
EPS 11.02 6.87 3.26 4.76 1.59 7.10 -11.19 -
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 236.54 215.62 169.26 212.43 166.05 143.16 147.51 8.18%
EPS 9.97 6.23 2.96 4.33 1.39 6.12 -9.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.058 0.9621 0.9014 0.8721 0.8408 0.7542 0.4889 13.72%
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 0.13 0.08 0.10 0.07 0.14 0.11 0.12 1.34%
P/EPS 3.18 2.77 5.53 3.36 16.36 2.68 -1.79 -
EY 31.49 36.14 18.09 29.74 6.11 37.34 -55.93 -
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 0.11 0.09 0.11 0.06 0.13 0.10 0.13 -2.74%
P/EPS 2.63 3.20 6.14 2.94 15.10 2.26 -1.97 -
EY 38.00 31.21 16.28 33.99 6.62 44.34 -50.85 -
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