[KPS] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -56.2%
YoY- 7.1%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 305,827 236,830 165,712 97,970 425,602 271,818 184,857 39.66%
PBT -4,147 68,976 48,923 22,443 61,305 38,332 27,344 -
Tax -10,298 -6,735 -4,156 -5,599 -25,245 -15,853 -7,405 24.46%
NP -14,445 62,241 44,767 16,844 36,060 22,479 19,939 -
-
NP to SH -3,160 46,538 33,303 14,016 31,998 22,493 21,374 -
-
Tax Rate - 9.76% 8.49% 24.95% 41.18% 41.36% 27.08% -
Total Cost 320,272 174,589 120,945 81,126 389,542 249,339 164,918 55.34%
-
Net Worth 872,233 959,252 946,756 925,056 862,033 860,026 833,586 3.05%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 18,266 18,995 19,030 - 17,682 17,641 17,099 4.47%
Div Payout % 0.00% 40.82% 57.14% - 55.26% 78.43% 80.00% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 872,233 959,252 946,756 925,056 862,033 860,026 833,586 3.05%
NOSH 456,666 474,877 475,757 467,200 442,068 441,039 427,480 4.48%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -4.72% 26.28% 27.01% 17.19% 8.47% 8.27% 10.79% -
ROE -0.36% 4.85% 3.52% 1.52% 3.71% 2.62% 2.56% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 66.97 49.87 34.83 20.97 96.28 61.63 43.24 33.68%
EPS -0.70 9.80 7.00 3.00 7.20 5.10 5.00 -
DPS 4.00 4.00 4.00 0.00 4.00 4.00 4.00 0.00%
NAPS 1.91 2.02 1.99 1.98 1.95 1.95 1.95 -1.36%
Adjusted Per Share Value based on latest NOSH - 467,200
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 55.62 43.07 30.14 17.82 77.40 49.43 33.62 39.66%
EPS -0.57 8.46 6.06 2.55 5.82 4.09 3.89 -
DPS 3.32 3.45 3.46 0.00 3.22 3.21 3.11 4.43%
NAPS 1.5863 1.7445 1.7218 1.6824 1.5677 1.5641 1.516 3.05%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.43 1.80 2.12 1.74 2.86 3.28 1.71 -
P/RPS 2.14 3.61 6.09 8.30 2.97 5.32 3.95 -33.41%
P/EPS -206.66 18.37 30.29 58.00 39.51 64.31 34.20 -
EY -0.48 5.44 3.30 1.72 2.53 1.55 2.92 -
DY 2.80 2.22 1.89 0.00 1.40 1.22 2.34 12.64%
P/NAPS 0.75 0.89 1.07 0.88 1.47 1.68 0.88 -10.06%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 28/05/08 29/02/08 29/11/07 30/08/07 -
Price 1.42 1.40 2.07 1.95 3.46 2.98 3.08 -
P/RPS 2.12 2.81 5.94 9.30 3.59 4.84 7.12 -55.24%
P/EPS -205.21 14.29 29.57 65.00 47.80 58.43 61.60 -
EY -0.49 7.00 3.38 1.54 2.09 1.71 1.62 -
DY 2.82 2.86 1.93 0.00 1.16 1.34 1.30 67.18%
P/NAPS 0.74 0.69 1.04 0.98 1.77 1.53 1.58 -39.55%

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