[KPS] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 75.21%
YoY- 7.1%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 305,827 315,773 331,424 391,880 425,602 362,424 369,714 -11.82%
PBT -4,147 91,968 97,846 89,772 61,305 51,109 54,688 -
Tax -10,298 -8,980 -8,312 -22,396 -25,245 -21,137 -14,810 -21.42%
NP -14,445 82,988 89,534 67,376 36,060 29,972 39,878 -
-
NP to SH -3,160 62,050 66,606 56,064 31,998 29,990 42,748 -
-
Tax Rate - 9.76% 8.49% 24.95% 41.18% 41.36% 27.08% -
Total Cost 320,272 232,785 241,890 324,504 389,542 332,452 329,836 -1.93%
-
Net Worth 872,233 959,252 946,756 925,056 862,033 860,026 833,586 3.05%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 18,266 25,326 38,060 - 17,682 23,522 34,198 -34.04%
Div Payout % 0.00% 40.82% 57.14% - 55.26% 78.43% 80.00% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 872,233 959,252 946,756 925,056 862,033 860,026 833,586 3.05%
NOSH 456,666 474,877 475,757 467,200 442,068 441,039 427,480 4.48%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -4.72% 26.28% 27.01% 17.19% 8.47% 8.27% 10.79% -
ROE -0.36% 6.47% 7.04% 6.06% 3.71% 3.49% 5.13% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 66.97 66.50 69.66 83.88 96.28 82.18 86.49 -15.61%
EPS -0.70 13.07 14.00 12.00 7.20 6.80 10.00 -
DPS 4.00 5.33 8.00 0.00 4.00 5.33 8.00 -36.87%
NAPS 1.91 2.02 1.99 1.98 1.95 1.95 1.95 -1.36%
Adjusted Per Share Value based on latest NOSH - 467,200
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 56.91 58.76 61.67 72.92 79.20 67.44 68.80 -11.83%
EPS -0.59 11.55 12.39 10.43 5.95 5.58 7.95 -
DPS 3.40 4.71 7.08 0.00 3.29 4.38 6.36 -34.00%
NAPS 1.6231 1.785 1.7618 1.7214 1.6041 1.6004 1.5512 3.05%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.43 1.80 2.12 1.74 2.86 3.28 1.71 -
P/RPS 2.14 2.71 3.04 2.07 2.97 3.99 1.98 5.29%
P/EPS -206.66 13.78 15.14 14.50 39.51 48.24 17.10 -
EY -0.48 7.26 6.60 6.90 2.53 2.07 5.85 -
DY 2.80 2.96 3.77 0.00 1.40 1.63 4.68 -28.88%
P/NAPS 0.75 0.89 1.07 0.88 1.47 1.68 0.88 -10.06%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 28/05/08 29/02/08 29/11/07 30/08/07 -
Price 1.42 1.40 2.07 1.95 3.46 2.98 3.08 -
P/RPS 2.12 2.11 2.97 2.32 3.59 3.63 3.56 -29.10%
P/EPS -205.21 10.71 14.79 16.25 47.80 43.82 30.80 -
EY -0.49 9.33 6.76 6.15 2.09 2.28 3.25 -
DY 2.82 3.81 3.86 0.00 1.16 1.79 2.60 5.53%
P/NAPS 0.74 0.69 1.04 0.98 1.77 1.53 1.58 -39.55%

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