[KPSCB] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 46.85%
YoY- 4.51%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 375,040 311,543 289,725 329,086 244,327 227,863 255,068 6.63%
PBT 11,770 9,415 6,356 7,814 4,844 -7,203 2,926 26.09%
Tax 2,318 -1,992 -1,171 -3,502 -733 -91 -2,112 -
NP 14,088 7,423 5,185 4,312 4,111 -7,294 814 60.79%
-
NP to SH 14,088 7,450 5,181 4,307 4,121 -7,280 814 60.79%
-
Tax Rate -19.69% 21.16% 18.42% 44.82% 15.13% - 72.18% -
Total Cost 360,952 304,120 284,540 324,774 240,216 235,157 254,254 6.01%
-
Net Worth 147,655 147,563 143,596 135,321 132,049 119,786 92,384 8.12%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 147,655 147,563 143,596 135,321 132,049 119,786 92,384 8.12%
NOSH 147,655 147,563 148,037 145,507 138,999 140,281 139,553 0.94%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.76% 2.38% 1.79% 1.31% 1.68% -3.20% 0.32% -
ROE 9.54% 5.05% 3.61% 3.18% 3.12% -6.08% 0.88% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 254.00 211.13 195.71 226.16 175.77 162.43 182.77 5.63%
EPS 9.54 5.05 3.50 2.96 2.96 -5.19 0.58 59.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.97 0.93 0.95 0.8539 0.662 7.11%
Adjusted Per Share Value based on latest NOSH - 145,507
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 230.39 191.38 177.98 202.16 150.09 139.98 156.69 6.63%
EPS 8.65 4.58 3.18 2.65 2.53 -4.47 0.50 60.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9071 0.9065 0.8821 0.8313 0.8112 0.7359 0.5675 8.12%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.30 0.21 0.12 0.21 0.20 0.18 0.37 -
P/RPS 0.12 0.10 0.06 0.09 0.11 0.11 0.20 -8.15%
P/EPS 3.14 4.16 3.43 7.09 6.75 -3.47 63.43 -39.39%
EY 31.80 24.04 29.16 14.10 14.82 -28.83 1.58 64.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.21 0.12 0.23 0.21 0.21 0.56 -9.87%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 22/02/10 27/02/09 28/02/08 27/02/07 28/02/06 31/03/05 -
Price 0.34 0.22 0.13 0.18 0.30 0.19 0.31 -
P/RPS 0.13 0.10 0.07 0.08 0.17 0.12 0.17 -4.37%
P/EPS 3.56 4.36 3.71 6.08 10.12 -3.66 53.15 -36.25%
EY 28.06 22.95 26.92 16.44 9.88 -27.31 1.88 56.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.22 0.13 0.19 0.32 0.22 0.47 -5.25%

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