[KPS] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -18.34%
YoY- 11.29%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 391,880 425,602 362,424 369,714 330,452 378,649 372,930 3.35%
PBT 89,772 61,305 51,109 54,688 64,912 28,295 40,676 69.43%
Tax -22,396 -25,245 -21,137 -14,810 -6,956 -10,073 -7,016 116.64%
NP 67,376 36,060 29,972 39,878 57,956 18,222 33,660 58.76%
-
NP to SH 56,064 31,998 29,990 42,748 52,348 18,807 34,545 38.06%
-
Tax Rate 24.95% 41.18% 41.36% 27.08% 10.72% 35.60% 17.25% -
Total Cost 324,504 389,542 332,452 329,836 272,496 360,427 339,270 -2.92%
-
Net Worth 925,056 862,033 860,026 833,586 863,742 842,527 734,088 16.65%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 17,682 23,522 34,198 - 13,028 17,272 -
Div Payout % - 55.26% 78.43% 80.00% - 69.28% 50.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 925,056 862,033 860,026 833,586 863,742 842,527 734,088 16.65%
NOSH 467,200 442,068 441,039 427,480 436,233 434,292 431,816 5.38%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.19% 8.47% 8.27% 10.79% 17.54% 4.81% 9.03% -
ROE 6.06% 3.71% 3.49% 5.13% 6.06% 2.23% 4.71% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 83.88 96.28 82.18 86.49 75.75 87.19 86.36 -1.92%
EPS 12.00 7.20 6.80 10.00 12.00 4.40 8.00 31.00%
DPS 0.00 4.00 5.33 8.00 0.00 3.00 4.00 -
NAPS 1.98 1.95 1.95 1.95 1.98 1.94 1.70 10.68%
Adjusted Per Share Value based on latest NOSH - 436,157
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 72.92 79.20 67.44 68.80 61.49 70.46 69.40 3.35%
EPS 10.43 5.95 5.58 7.95 9.74 3.50 6.43 38.01%
DPS 0.00 3.29 4.38 6.36 0.00 2.42 3.21 -
NAPS 1.7214 1.6041 1.6004 1.5512 1.6073 1.5678 1.366 16.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.74 2.86 3.28 1.71 1.22 0.43 0.46 -
P/RPS 2.07 2.97 3.99 1.98 1.61 0.49 0.53 147.80%
P/EPS 14.50 39.51 48.24 17.10 10.17 9.93 5.75 85.16%
EY 6.90 2.53 2.07 5.85 9.84 10.07 17.39 -45.97%
DY 0.00 1.40 1.63 4.68 0.00 6.98 8.70 -
P/NAPS 0.88 1.47 1.68 0.88 0.62 0.22 0.27 119.66%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 29/11/07 30/08/07 31/05/07 28/02/07 29/11/06 -
Price 1.95 3.46 2.98 3.08 1.17 0.61 0.45 -
P/RPS 2.32 3.59 3.63 3.56 1.54 0.70 0.52 170.76%
P/EPS 16.25 47.80 43.82 30.80 9.75 14.09 5.63 102.58%
EY 6.15 2.09 2.28 3.25 10.26 7.10 17.78 -50.69%
DY 0.00 1.16 1.79 2.60 0.00 4.92 8.89 -
P/NAPS 0.98 1.77 1.53 1.58 0.59 0.31 0.26 142.00%

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