[KPS] YoY TTM 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- 26.95%
YoY- 140.76%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 483,591 267,843 406,457 371,607 401,056 206,299 312,694 7.53%
PBT 136,199 -16,025 82,884 29,384 -124,324 -10,848 100,071 5.26%
Tax 13,637 -15,539 -21,996 -10,430 -4,739 28,558 -54,381 -
NP 149,836 -31,564 60,888 18,954 -129,063 17,710 45,690 21.87%
-
NP to SH 89,325 -14,637 43,927 20,268 -49,725 17,710 45,690 11.81%
-
Tax Rate -10.01% - 26.54% 35.50% - - 54.34% -
Total Cost 333,755 299,407 345,569 352,653 530,119 188,589 267,004 3.78%
-
Net Worth 945,066 913,573 936,125 850,507 106,470 756,011 784,031 3.16%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 18,901 18,836 18,816 17,446 10,447 - - -
Div Payout % 21.16% 0.00% 42.84% 86.08% 0.00% - - -
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 945,066 913,573 936,125 850,507 106,470 756,011 784,031 3.16%
NOSH 472,533 470,914 470,414 436,157 63,000 427,124 428,432 1.64%
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 30.98% -11.78% 14.98% 5.10% -32.18% 8.58% 14.61% -
ROE 9.45% -1.60% 4.69% 2.38% -46.70% 2.34% 5.83% -
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 102.34 56.88 86.40 85.20 636.60 48.30 72.99 5.79%
EPS 18.90 -3.11 9.34 4.65 -78.93 4.15 10.66 10.00%
DPS 4.00 4.00 4.00 4.00 16.58 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 87.95 48.71 73.92 67.58 72.94 37.52 56.87 7.53%
EPS 16.25 -2.66 7.99 3.69 -9.04 3.22 8.31 11.82%
DPS 3.44 3.43 3.42 3.17 1.90 0.00 0.00 -
NAPS 1.7187 1.6615 1.7025 1.5468 0.1936 1.3749 1.4259 3.16%
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 1.30 3.71 2.45 2.01 0.07 1.28 1.56 -2.99%
P/EPS 7.04 -67.88 22.70 36.80 -0.60 14.95 10.69 -6.72%
EY 14.21 -1.47 4.40 2.72 -167.93 6.69 9.35 7.22%
DY 3.01 1.90 1.89 2.34 35.28 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 1.31 3.27 2.40 3.62 0.08 1.14 1.04 3.91%
P/EPS 7.09 -59.84 22.17 66.28 -0.63 13.26 7.13 -0.09%
EY 14.11 -1.67 4.51 1.51 -157.86 7.54 14.03 0.09%
DY 2.99 2.15 1.93 1.30 33.17 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