[KPSCB] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -25.45%
YoY- 166.14%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 91,509 99,813 84,242 89,489 77,080 77,745 67,229 22.79%
PBT 3,275 3,969 3,695 1,989 2,478 1,512 3,436 -3.14%
Tax 2,363 -469 -681 -468 -398 -444 -682 -
NP 5,638 3,500 3,014 1,521 2,080 1,068 2,754 61.15%
-
NP to SH 5,626 3,483 3,029 1,547 2,075 1,066 2,762 60.61%
-
Tax Rate -72.15% 11.82% 18.43% 23.53% 16.06% 29.37% 19.85% -
Total Cost 85,871 96,313 81,228 87,968 75,000 76,677 64,475 21.03%
-
Net Worth 161,987 156,439 152,188 147,563 149,696 146,574 146,223 7.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 161,987 156,439 152,188 147,563 149,696 146,574 146,223 7.05%
NOSH 147,664 147,584 147,756 147,563 148,214 148,055 147,700 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.16% 3.51% 3.58% 1.70% 2.70% 1.37% 4.10% -
ROE 3.47% 2.23% 1.99% 1.05% 1.39% 0.73% 1.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 61.97 67.63 57.01 60.64 52.01 52.51 45.52 22.81%
EPS 3.81 2.36 2.04 1.05 1.40 0.72 1.87 60.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.097 1.06 1.03 1.00 1.01 0.99 0.99 7.07%
Adjusted Per Share Value based on latest NOSH - 147,563
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 56.28 61.38 51.81 55.03 47.40 47.81 41.34 22.81%
EPS 3.46 2.14 1.86 0.95 1.28 0.66 1.70 60.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9962 0.9621 0.9359 0.9075 0.9206 0.9014 0.8992 7.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.24 0.19 0.22 0.21 0.20 0.18 0.10 -
P/RPS 0.39 0.28 0.39 0.35 0.38 0.34 0.22 46.42%
P/EPS 6.30 8.05 10.73 20.03 14.29 25.00 5.35 11.50%
EY 15.87 12.42 9.32 4.99 7.00 4.00 18.70 -10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.21 0.21 0.20 0.18 0.10 69.07%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 24/05/10 22/02/10 23/11/09 28/08/09 28/05/09 -
Price 0.24 0.22 0.19 0.22 0.21 0.20 0.16 -
P/RPS 0.39 0.33 0.33 0.36 0.40 0.38 0.35 7.47%
P/EPS 6.30 9.32 9.27 20.99 15.00 27.78 8.56 -18.46%
EY 15.87 10.73 10.79 4.77 6.67 3.60 11.69 22.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.18 0.22 0.21 0.20 0.16 23.62%

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