[KPS] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -29.84%
YoY- -13.18%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 434,969 262,985 315,773 362,424 372,930 214,148 240,538 10.37%
PBT 96,286 67,548 91,968 51,109 40,676 54,340 96,201 0.01%
Tax -13,014 1,181 -8,980 -21,137 -7,016 -212 -28,188 -12.08%
NP 83,272 68,729 82,988 29,972 33,660 54,128 68,013 3.42%
-
NP to SH 74,086 58,020 62,050 29,990 34,545 50,600 68,013 1.43%
-
Tax Rate 13.52% -1.75% 9.76% 41.36% 17.25% 0.39% 29.30% -
Total Cost 351,697 194,256 232,785 332,452 339,270 160,020 172,525 12.59%
-
Net Worth 950,474 946,809 959,252 860,026 734,088 777,409 812,701 2.64%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 25,345 25,503 25,326 23,522 17,272 11,517 - -
Div Payout % 34.21% 43.96% 40.82% 78.43% 50.00% 22.76% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 950,474 946,809 959,252 860,026 734,088 777,409 812,701 2.64%
NOSH 475,237 478,186 474,877 441,039 431,816 431,894 432,288 1.59%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 19.14% 26.13% 26.28% 8.27% 9.03% 25.28% 28.28% -
ROE 7.79% 6.13% 6.47% 3.49% 4.71% 6.51% 8.37% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 91.53 55.00 66.50 82.18 86.36 49.58 55.64 8.64%
EPS 15.60 12.13 13.07 6.80 8.00 11.73 15.73 -0.13%
DPS 5.33 5.33 5.33 5.33 4.00 2.67 0.00 -
NAPS 2.00 1.98 2.02 1.95 1.70 1.80 1.88 1.03%
Adjusted Per Share Value based on latest NOSH - 372,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 80.94 48.94 58.76 67.44 69.40 39.85 44.76 10.37%
EPS 13.79 10.80 11.55 5.58 6.43 9.42 12.66 1.43%
DPS 4.72 4.75 4.71 4.38 3.21 2.14 0.00 -
NAPS 1.7687 1.7619 1.785 1.6004 1.366 1.4467 1.5123 2.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.40 1.74 1.80 3.28 0.46 0.50 0.80 -
P/RPS 1.53 3.16 2.71 3.99 0.53 1.01 1.44 1.01%
P/EPS 8.98 14.34 13.78 48.24 5.75 4.27 5.08 9.95%
EY 11.14 6.97 7.26 2.07 17.39 23.43 19.67 -9.03%
DY 3.81 3.07 2.96 1.63 8.70 5.33 0.00 -
P/NAPS 0.70 0.88 0.89 1.68 0.27 0.28 0.43 8.45%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 25/11/09 28/11/08 29/11/07 29/11/06 29/11/05 26/11/04 -
Price 1.33 1.48 1.40 2.98 0.45 0.50 0.79 -
P/RPS 1.45 2.69 2.11 3.63 0.52 1.01 1.42 0.34%
P/EPS 8.53 12.20 10.71 43.82 5.63 4.27 5.02 9.23%
EY 11.72 8.20 9.33 2.28 17.78 23.43 19.92 -8.45%
DY 4.01 3.60 3.81 1.79 8.89 5.33 0.00 -
P/NAPS 0.67 0.75 0.69 1.53 0.26 0.28 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