[KPS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 6.69%
YoY- 70.14%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 315,773 331,424 391,880 425,602 362,424 369,714 330,452 -2.97%
PBT 91,968 97,846 89,772 61,305 51,109 54,688 64,912 26.06%
Tax -8,980 -8,312 -22,396 -25,245 -21,137 -14,810 -6,956 18.50%
NP 82,988 89,534 67,376 36,060 29,972 39,878 57,956 26.95%
-
NP to SH 62,050 66,606 56,064 31,998 29,990 42,748 52,348 11.96%
-
Tax Rate 9.76% 8.49% 24.95% 41.18% 41.36% 27.08% 10.72% -
Total Cost 232,785 241,890 324,504 389,542 332,452 329,836 272,496 -9.94%
-
Net Worth 959,252 946,756 925,056 862,033 860,026 833,586 863,742 7.22%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 25,326 38,060 - 17,682 23,522 34,198 - -
Div Payout % 40.82% 57.14% - 55.26% 78.43% 80.00% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 959,252 946,756 925,056 862,033 860,026 833,586 863,742 7.22%
NOSH 474,877 475,757 467,200 442,068 441,039 427,480 436,233 5.80%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 26.28% 27.01% 17.19% 8.47% 8.27% 10.79% 17.54% -
ROE 6.47% 7.04% 6.06% 3.71% 3.49% 5.13% 6.06% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 66.50 69.66 83.88 96.28 82.18 86.49 75.75 -8.29%
EPS 13.07 14.00 12.00 7.20 6.80 10.00 12.00 5.84%
DPS 5.33 8.00 0.00 4.00 5.33 8.00 0.00 -
NAPS 2.02 1.99 1.98 1.95 1.95 1.95 1.98 1.33%
Adjusted Per Share Value based on latest NOSH - 465,619
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 58.76 61.67 72.92 79.20 67.44 68.80 61.49 -2.97%
EPS 11.55 12.39 10.43 5.95 5.58 7.95 9.74 11.99%
DPS 4.71 7.08 0.00 3.29 4.38 6.36 0.00 -
NAPS 1.785 1.7618 1.7214 1.6041 1.6004 1.5512 1.6073 7.22%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.80 2.12 1.74 2.86 3.28 1.71 1.22 -
P/RPS 2.71 3.04 2.07 2.97 3.99 1.98 1.61 41.36%
P/EPS 13.78 15.14 14.50 39.51 48.24 17.10 10.17 22.38%
EY 7.26 6.60 6.90 2.53 2.07 5.85 9.84 -18.30%
DY 2.96 3.77 0.00 1.40 1.63 4.68 0.00 -
P/NAPS 0.89 1.07 0.88 1.47 1.68 0.88 0.62 27.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 28/05/08 29/02/08 29/11/07 30/08/07 31/05/07 -
Price 1.40 2.07 1.95 3.46 2.98 3.08 1.17 -
P/RPS 2.11 2.97 2.32 3.59 3.63 3.56 1.54 23.28%
P/EPS 10.71 14.79 16.25 47.80 43.82 30.80 9.75 6.44%
EY 9.33 6.76 6.15 2.09 2.28 3.25 10.26 -6.12%
DY 3.81 3.86 0.00 1.16 1.79 2.60 0.00 -
P/NAPS 0.69 1.04 0.98 1.77 1.53 1.58 0.59 10.97%

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