[KPSCB] QoQ TTM Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -42.52%
YoY- 20.29%
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 283,965 275,230 270,772 289,725 306,770 345,427 347,686 -12.61%
PBT 4,175 6,334 7,698 6,356 11,235 8,352 7,485 -32.21%
Tax -762 -1,518 -1,534 -1,171 -2,215 -1,297 -3,030 -60.12%
NP 3,413 4,816 6,164 5,185 9,020 7,055 4,455 -16.26%
-
NP to SH 3,413 4,821 6,169 5,181 9,014 7,045 4,446 -16.14%
-
Tax Rate 18.25% 23.97% 19.93% 18.42% 19.72% 15.53% 40.48% -
Total Cost 280,552 270,414 264,608 284,540 297,750 338,372 343,231 -12.56%
-
Net Worth 149,696 146,574 146,223 143,596 144,591 141,819 138,963 5.08%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 149,696 146,574 146,223 143,596 144,591 141,819 138,963 5.08%
NOSH 148,214 148,055 147,700 148,037 147,542 148,036 147,833 0.17%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.20% 1.75% 2.28% 1.79% 2.94% 2.04% 1.28% -
ROE 2.28% 3.29% 4.22% 3.61% 6.23% 4.97% 3.20% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 191.59 185.90 183.33 195.71 207.92 233.34 235.19 -12.76%
EPS 2.30 3.26 4.18 3.50 6.11 4.76 3.01 -16.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.99 0.99 0.97 0.98 0.958 0.94 4.90%
Adjusted Per Share Value based on latest NOSH - 148,037
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 174.63 169.26 166.52 178.17 188.65 212.43 213.82 -12.61%
EPS 2.10 2.96 3.79 3.19 5.54 4.33 2.73 -16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9206 0.9014 0.8992 0.8831 0.8892 0.8721 0.8546 5.07%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.20 0.18 0.10 0.12 0.15 0.16 0.18 -
P/RPS 0.10 0.10 0.05 0.06 0.07 0.07 0.08 16.02%
P/EPS 8.69 5.53 2.39 3.43 2.46 3.36 5.99 28.12%
EY 11.51 18.09 41.77 29.16 40.73 29.74 16.71 -21.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.10 0.12 0.15 0.17 0.19 3.47%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 28/08/09 28/05/09 27/02/09 28/11/08 28/08/08 30/05/08 -
Price 0.21 0.20 0.16 0.13 0.11 0.14 0.15 -
P/RPS 0.11 0.11 0.09 0.07 0.05 0.06 0.06 49.73%
P/EPS 9.12 6.14 3.83 3.71 1.80 2.94 4.99 49.42%
EY 10.97 16.28 26.10 26.92 55.54 33.99 20.05 -33.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.16 0.13 0.11 0.15 0.16 19.85%

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