[KPSCB] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -64.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 68,134 65,222 62,494 73,281 81,397 73,029 63,056 5.28%
PBT 3,247 2,483 987 -1,504 2,567 3,744 2,908 7.60%
Tax -582 -425 -433 2,121 -850 -1,312 -1,181 -37.52%
NP 2,665 2,058 554 617 1,717 2,432 1,727 33.43%
-
NP to SH 2,665 2,058 554 617 1,717 2,432 1,727 33.43%
-
Tax Rate 17.92% 17.12% 43.87% - 33.11% 35.04% 40.61% -
Total Cost 65,469 63,164 61,940 72,664 79,680 70,597 61,329 4.43%
-
Net Worth 99,562 96,503 79,775 87,020 71,643 69,229 66,247 31.10%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 99,562 96,503 79,775 87,020 71,643 69,229 66,247 31.10%
NOSH 138,802 139,054 138,499 139,009 138,467 138,181 138,160 0.30%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.91% 3.16% 0.89% 0.84% 2.11% 3.33% 2.74% -
ROE 2.68% 2.13% 0.69% 0.71% 2.40% 3.51% 2.61% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 49.09 46.90 45.12 52.72 58.78 52.85 45.64 4.96%
EPS 1.92 1.48 0.40 0.45 1.24 1.76 1.25 33.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7173 0.694 0.576 0.626 0.5174 0.501 0.4795 30.70%
Adjusted Per Share Value based on latest NOSH - 139,009
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.90 40.11 38.43 45.07 50.06 44.91 38.78 5.27%
EPS 1.64 1.27 0.34 0.38 1.06 1.50 1.06 33.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6123 0.5935 0.4906 0.5351 0.4406 0.4257 0.4074 31.11%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.36 0.40 0.54 0.60 0.51 0.51 0.49 -
P/RPS 0.73 0.85 1.20 1.14 0.87 0.96 1.07 -22.44%
P/EPS 18.75 27.03 135.00 135.18 41.13 28.98 39.20 -38.75%
EY 5.33 3.70 0.74 0.74 2.43 3.45 2.55 63.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.94 0.96 0.99 1.02 1.02 -37.74%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 17/08/04 31/05/04 27/02/04 28/11/03 21/08/03 29/05/03 -
Price 0.37 0.35 0.43 0.58 0.57 0.56 0.52 -
P/RPS 0.75 0.75 0.95 1.10 0.97 1.06 1.14 -24.29%
P/EPS 19.27 23.65 107.50 130.67 45.97 31.82 41.60 -40.04%
EY 5.19 4.23 0.93 0.77 2.18 3.14 2.40 66.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.75 0.93 1.10 1.12 1.08 -38.48%

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