[KPS] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.84%
YoY- 106.9%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 255,456 247,844 305,827 315,773 331,424 391,880 425,602 -28.86%
PBT 74,092 3,248 -4,147 91,968 97,846 89,772 61,305 13.47%
Tax -18,794 -952 -10,298 -8,980 -8,312 -22,396 -25,245 -17.87%
NP 55,298 2,296 -14,445 82,988 89,534 67,376 36,060 33.01%
-
NP to SH 46,338 26,748 -3,160 62,050 66,606 56,064 31,998 28.02%
-
Tax Rate 25.37% 29.31% - 9.76% 8.49% 24.95% 41.18% -
Total Cost 200,158 245,548 320,272 232,785 241,890 324,504 389,542 -35.87%
-
Net Worth 917,303 926,627 872,233 959,252 946,756 925,056 862,033 4.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 37,826 - 18,266 25,326 38,060 - 17,682 66.10%
Div Payout % 81.63% - 0.00% 40.82% 57.14% - 55.26% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 917,303 926,627 872,233 959,252 946,756 925,056 862,033 4.23%
NOSH 472,836 477,642 456,666 474,877 475,757 467,200 442,068 4.59%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 21.65% 0.93% -4.72% 26.28% 27.01% 17.19% 8.47% -
ROE 5.05% 2.89% -0.36% 6.47% 7.04% 6.06% 3.71% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 54.03 51.89 66.97 66.50 69.66 83.88 96.28 -31.98%
EPS 9.80 5.60 -0.70 13.07 14.00 12.00 7.20 22.84%
DPS 8.00 0.00 4.00 5.33 8.00 0.00 4.00 58.80%
NAPS 1.94 1.94 1.91 2.02 1.99 1.98 1.95 -0.34%
Adjusted Per Share Value based on latest NOSH - 475,680
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 46.46 45.07 55.62 57.43 60.27 71.27 77.40 -28.86%
EPS 8.43 4.86 -0.57 11.28 12.11 10.20 5.82 28.04%
DPS 6.88 0.00 3.32 4.61 6.92 0.00 3.22 65.96%
NAPS 1.6683 1.6852 1.5863 1.7445 1.7218 1.6824 1.5677 4.23%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.11 1.40 1.43 1.80 2.12 1.74 2.86 -
P/RPS 3.91 2.70 2.14 2.71 3.04 2.07 2.97 20.13%
P/EPS 21.53 25.00 -206.66 13.78 15.14 14.50 39.51 -33.30%
EY 4.64 4.00 -0.48 7.26 6.60 6.90 2.53 49.88%
DY 3.79 0.00 2.80 2.96 3.77 0.00 1.40 94.35%
P/NAPS 1.09 0.72 0.75 0.89 1.07 0.88 1.47 -18.09%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 27/02/09 28/11/08 28/08/08 28/05/08 29/02/08 -
Price 1.86 1.94 1.42 1.40 2.07 1.95 3.46 -
P/RPS 3.44 3.74 2.12 2.11 2.97 2.32 3.59 -2.80%
P/EPS 18.98 34.64 -205.21 10.71 14.79 16.25 47.80 -46.00%
EY 5.27 2.89 -0.49 9.33 6.76 6.15 2.09 85.36%
DY 4.30 0.00 2.82 3.81 3.86 0.00 1.16 139.71%
P/NAPS 0.96 1.00 0.74 0.69 1.04 0.98 1.77 -33.51%

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