[KPS] QoQ Cumulative 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- 42.26%
YoY- 70.14%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 236,830 165,712 97,970 425,602 271,818 184,857 82,613 101.41%
PBT 68,976 48,923 22,443 61,305 38,332 27,344 16,228 161.70%
Tax -6,735 -4,156 -5,599 -25,245 -15,853 -7,405 -1,739 146.01%
NP 62,241 44,767 16,844 36,060 22,479 19,939 14,489 163.55%
-
NP to SH 46,538 33,303 14,016 31,998 22,493 21,374 13,087 132.43%
-
Tax Rate 9.76% 8.49% 24.95% 41.18% 41.36% 27.08% 10.72% -
Total Cost 174,589 120,945 81,126 389,542 249,339 164,918 68,124 86.95%
-
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 18,995 19,030 - 17,682 17,641 17,099 - -
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 4.85% 3.52% 1.52% 3.71% 2.62% 2.56% 1.52% -
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 49.87 34.83 20.97 96.28 61.63 43.24 18.94 90.34%
EPS 9.80 7.00 3.00 7.20 5.10 5.00 3.00 119.68%
DPS 4.00 4.00 0.00 4.00 4.00 4.00 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 43.07 30.14 17.82 77.40 49.43 33.62 15.02 101.45%
EPS 8.46 6.06 2.55 5.82 4.09 3.89 2.38 132.37%
DPS 3.45 3.46 0.00 3.22 3.21 3.11 0.00 -
NAPS 1.7445 1.7218 1.6824 1.5677 1.5641 1.516 1.5708 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 3.61 6.09 8.30 2.97 5.32 3.95 6.44 -31.94%
P/EPS 18.37 30.29 58.00 39.51 64.31 34.20 40.67 -41.04%
EY 5.44 3.30 1.72 2.53 1.55 2.92 2.46 69.49%
DY 2.22 1.89 0.00 1.40 1.22 2.34 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 2.81 5.94 9.30 3.59 4.84 7.12 6.18 -40.78%
P/EPS 14.29 29.57 65.00 47.80 58.43 61.60 39.00 -48.70%
EY 7.00 3.38 1.54 2.09 1.71 1.62 2.56 95.18%
DY 2.86 1.93 0.00 1.16 1.34 1.30 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