[KPS] QoQ Cumulative 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- 63.32%
YoY- 11.29%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 97,970 425,602 271,818 184,857 82,613 378,649 279,698 -50.27%
PBT 22,443 61,305 38,332 27,344 16,228 28,295 30,507 -18.49%
Tax -5,599 -25,245 -15,853 -7,405 -1,739 -10,073 -5,262 4.22%
NP 16,844 36,060 22,479 19,939 14,489 18,222 25,245 -23.62%
-
NP to SH 14,016 31,998 22,493 21,374 13,087 18,807 25,909 -33.58%
-
Tax Rate 24.95% 41.18% 41.36% 27.08% 10.72% 35.60% 17.25% -
Total Cost 81,126 389,542 249,339 164,918 68,124 360,427 254,453 -53.29%
-
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 17,641 17,099 - 13,028 12,954 -
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 1.52% 3.71% 2.62% 2.56% 1.52% 2.23% 3.53% -
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 20.97 96.28 61.63 43.24 18.94 87.19 64.77 -52.81%
EPS 3.00 7.20 5.10 5.00 3.00 4.40 6.00 -36.97%
DPS 0.00 4.00 4.00 4.00 0.00 3.00 3.00 -
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 18.23 79.20 50.58 34.40 15.37 70.46 52.05 -50.28%
EPS 2.61 5.95 4.19 3.98 2.44 3.50 4.82 -33.54%
DPS 0.00 3.29 3.28 3.18 0.00 2.42 2.41 -
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 8.30 2.97 5.32 3.95 6.44 0.49 0.71 414.31%
P/EPS 58.00 39.51 64.31 34.20 40.67 9.93 7.67 284.78%
EY 1.72 2.53 1.55 2.92 2.46 10.07 13.04 -74.05%
DY 0.00 1.40 1.22 2.34 0.00 6.98 6.52 -
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 9.30 3.59 4.84 7.12 6.18 0.70 0.69 465.46%
P/EPS 65.00 47.80 58.43 61.60 39.00 14.09 7.50 321.37%
EY 1.54 2.09 1.71 1.62 2.56 7.10 13.33 -76.24%
DY 0.00 1.16 1.34 1.30 0.00 4.92 6.67 -
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