[KPS] YoY Annualized 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- -18.34%
YoY- 11.29%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 532,500 255,456 331,424 369,714 383,798 199,460 259,316 12.73%
PBT 112,868 74,092 97,846 54,688 52,508 56,996 92,054 3.45%
Tax -13,810 -18,794 -8,312 -14,810 -14,096 -4,328 -28,738 -11.49%
NP 99,058 55,298 89,534 39,878 38,412 52,668 63,316 7.74%
-
NP to SH 80,536 46,338 66,606 42,748 38,412 52,668 63,316 4.08%
-
Tax Rate 12.24% 25.37% 8.49% 27.08% 26.85% 7.59% 31.22% -
Total Cost 433,442 200,158 241,890 329,836 345,386 146,792 196,000 14.13%
-
Net Worth 952,666 917,303 946,756 833,586 705,611 769,876 793,618 3.08%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 38,106 37,826 38,060 34,198 25,051 - - -
Div Payout % 47.32% 81.63% 57.14% 80.00% 65.22% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 952,666 917,303 946,756 833,586 705,611 769,876 793,618 3.08%
NOSH 476,333 472,836 475,757 427,480 417,521 434,958 433,671 1.57%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 18.60% 21.65% 27.01% 10.79% 10.01% 26.41% 24.42% -
ROE 8.45% 5.05% 7.04% 5.13% 5.44% 6.84% 7.98% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 111.79 54.03 69.66 86.49 91.92 45.86 59.80 10.98%
EPS 17.00 9.80 14.00 10.00 9.20 10.20 14.60 2.56%
DPS 8.00 8.00 8.00 8.00 6.00 0.00 0.00 -
NAPS 2.00 1.94 1.99 1.95 1.69 1.77 1.83 1.49%
Adjusted Per Share Value based on latest NOSH - 436,157
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 99.09 47.54 61.67 68.80 71.42 37.12 48.26 12.73%
EPS 14.99 8.62 12.39 7.95 7.15 9.80 11.78 4.09%
DPS 7.09 7.04 7.08 6.36 4.66 0.00 0.00 -
NAPS 1.7728 1.707 1.7618 1.5512 1.313 1.4326 1.4768 3.09%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.33 2.11 2.12 1.71 0.47 0.62 1.14 -
P/RPS 1.19 3.91 3.04 1.98 0.51 1.35 1.91 -7.57%
P/EPS 7.87 21.53 15.14 17.10 5.11 5.12 7.81 0.12%
EY 12.71 4.64 6.60 5.85 19.57 19.53 12.81 -0.13%
DY 6.02 3.79 3.77 4.68 12.77 0.00 0.00 -
P/NAPS 0.67 1.09 1.07 0.88 0.28 0.35 0.62 1.30%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 28/08/09 28/08/08 30/08/07 30/08/06 29/08/05 27/08/04 -
Price 1.34 1.86 2.07 3.08 0.50 0.55 0.76 -
P/RPS 1.20 3.44 2.97 3.56 0.54 1.20 1.27 -0.94%
P/EPS 7.93 18.98 14.79 30.80 5.43 4.54 5.21 7.24%
EY 12.62 5.27 6.76 3.25 18.40 22.02 19.21 -6.75%
DY 5.97 4.30 3.86 2.60 12.00 0.00 0.00 -
P/NAPS 0.67 0.96 1.04 1.58 0.30 0.31 0.42 8.09%

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