[KPSCB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 26.72%
YoY- -45.58%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Revenue 328,556 270,772 347,686 255,434 227,842 249,070 98,273 18.80%
PBT 9,674 7,698 7,485 6,699 9,639 -14,335 7,403 3.89%
Tax -1,991 -1,534 -3,030 -1,496 -52 -1,746 -2,469 -3.02%
NP 7,683 6,164 4,455 5,203 9,587 -16,081 4,934 6.52%
-
NP to SH 7,717 6,169 4,446 5,222 9,595 -16,081 4,934 6.59%
-
Tax Rate 20.58% 19.93% 40.48% 22.33% 0.54% - 33.35% -
Total Cost 320,873 264,608 343,231 250,231 218,255 265,151 93,339 19.27%
-
Net Worth 152,188 146,223 138,963 135,982 121,741 76,712 66,247 12.60%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Net Worth 152,188 146,223 138,963 135,982 121,741 76,712 66,247 12.60%
NOSH 147,756 147,700 147,833 141,206 142,105 140,242 138,160 0.96%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
NP Margin 2.34% 2.28% 1.28% 2.04% 4.21% -6.46% 5.02% -
ROE 5.07% 4.22% 3.20% 3.84% 7.88% -20.96% 7.45% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
RPS 222.36 183.33 235.19 180.89 160.33 177.60 71.13 17.66%
EPS 5.22 4.18 3.01 3.70 6.75 -11.47 3.57 5.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 0.94 0.963 0.8567 0.547 0.4795 11.53%
Adjusted Per Share Value based on latest NOSH - 141,206
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
RPS 202.05 166.52 213.82 157.08 140.12 153.17 60.43 18.80%
EPS 4.75 3.79 2.73 3.21 5.90 -9.89 3.03 6.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9359 0.8992 0.8546 0.8362 0.7487 0.4718 0.4074 12.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 -
Price 0.22 0.10 0.18 0.27 0.19 0.31 0.49 -
P/RPS 0.10 0.05 0.08 0.15 0.12 0.17 0.69 -24.09%
P/EPS 4.21 2.39 5.99 7.30 2.81 -2.70 13.72 -15.51%
EY 23.74 41.77 16.71 13.70 35.54 -36.99 7.29 18.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.10 0.19 0.28 0.22 0.57 1.02 -20.19%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Date 24/05/10 28/05/09 30/05/08 28/05/07 30/06/06 30/05/05 29/05/03 -
Price 0.19 0.16 0.15 0.25 0.19 0.23 0.52 -
P/RPS 0.09 0.09 0.06 0.14 0.12 0.13 0.73 -25.82%
P/EPS 3.64 3.83 4.99 6.76 2.81 -2.01 14.56 -17.95%
EY 27.49 26.10 20.05 14.79 35.54 -49.85 6.87 21.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.16 0.26 0.22 0.42 1.08 -22.56%

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