[KPS] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 33.41%
YoY- 116.73%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 269,818 305,827 390,614 406,457 440,959 425,602 370,769 -19.07%
PBT -25,779 -4,148 91,948 82,884 67,520 61,305 36,119 -
Tax -4,637 -10,298 -16,127 -21,996 -29,105 -25,245 -20,664 -63.03%
NP -30,416 -14,446 75,821 60,888 38,415 36,060 15,455 -
-
NP to SH -11,832 -4,503 54,700 43,927 32,927 31,998 15,392 -
-
Tax Rate - - 17.54% 26.54% 43.11% 41.18% 57.21% -
Total Cost 300,234 320,273 314,793 345,569 402,544 389,542 355,314 -10.61%
-
Net Worth 926,627 912,848 960,873 936,125 925,056 907,957 727,349 17.50%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 18,816 18,816 18,816 18,816 17,446 17,446 17,446 5.16%
Div Payout % 0.00% 0.00% 34.40% 42.84% 52.98% 54.52% 113.35% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 926,627 912,848 960,873 936,125 925,056 907,957 727,349 17.50%
NOSH 477,642 475,442 475,680 470,414 467,200 465,619 372,999 17.90%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -11.27% -4.72% 19.41% 14.98% 8.71% 8.47% 4.17% -
ROE -1.28% -0.49% 5.69% 4.69% 3.56% 3.52% 2.12% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 56.49 64.32 82.12 86.40 94.38 91.41 99.40 -31.36%
EPS -2.48 -0.95 11.50 9.34 7.05 6.87 4.13 -
DPS 4.00 4.00 3.96 4.00 3.73 3.75 4.68 -9.92%
NAPS 1.94 1.92 2.02 1.99 1.98 1.95 1.95 -0.34%
Adjusted Per Share Value based on latest NOSH - 470,414
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 50.21 56.91 72.69 75.64 82.06 79.20 69.00 -19.08%
EPS -2.20 -0.84 10.18 8.17 6.13 5.95 2.86 -
DPS 3.50 3.50 3.50 3.50 3.25 3.25 3.25 5.05%
NAPS 1.7243 1.6987 1.7881 1.742 1.7214 1.6896 1.3535 17.50%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.40 1.43 1.80 2.12 1.74 2.86 3.28 -
P/RPS 2.48 2.22 2.19 2.45 1.84 3.13 3.30 -17.32%
P/EPS -56.52 -150.98 15.65 22.70 24.69 41.62 79.49 -
EY -1.77 -0.66 6.39 4.40 4.05 2.40 1.26 -
DY 2.86 2.80 2.20 1.89 2.15 1.31 1.43 58.67%
P/NAPS 0.72 0.74 0.89 1.07 0.88 1.47 1.68 -43.12%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 28/11/08 28/08/08 28/05/08 29/02/08 29/11/07 -
Price 1.94 1.42 1.40 2.07 1.95 3.46 2.98 -
P/RPS 3.43 2.21 1.70 2.40 2.07 3.79 3.00 9.33%
P/EPS -78.32 -149.93 12.17 22.17 27.67 50.35 72.22 -
EY -1.28 -0.67 8.21 4.51 3.61 1.99 1.38 -
DY 2.06 2.82 2.83 1.93 1.91 1.08 1.57 19.83%
P/NAPS 1.00 0.74 0.69 1.04 0.98 1.77 1.53 -24.66%

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