[KPS] QoQ 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- -86.5%
YoY- -81.33%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 67,742 97,970 153,784 86,961 102,244 82,613 98,951 -22.34%
PBT 26,480 22,443 22,973 10,988 11,116 16,228 -2,213 -
Tax 1,443 -5,599 -9,392 -8,448 -5,666 -1,739 -4,811 -
NP 27,923 16,844 13,581 2,540 5,450 14,489 -7,024 -
-
NP to SH 19,287 14,016 9,505 1,119 8,287 13,087 -7,101 -
-
Tax Rate -5.45% 24.95% 40.88% 76.88% 50.97% 10.72% - -
Total Cost 39,819 81,126 140,203 84,421 96,794 68,124 105,975 -47.96%
-
Net Worth 936,125 925,056 907,957 727,349 850,507 863,742 426,421 68.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 18,816 - - - 17,446 - - -
Div Payout % 97.56% - - - 210.53% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 936,125 925,056 907,957 727,349 850,507 863,742 426,421 68.99%
NOSH 470,414 467,200 465,619 372,999 436,157 436,233 426,421 6.77%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 41.22% 17.19% 8.83% 2.92% 5.33% 17.54% -7.10% -
ROE 2.06% 1.52% 1.05% 0.15% 0.97% 1.52% -1.67% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.40 20.97 33.03 23.31 23.44 18.94 23.20 -27.25%
EPS 4.10 3.00 2.10 0.30 1.90 3.00 -1.60 -
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.99 1.98 1.95 1.95 1.95 1.98 1.00 58.27%
Adjusted Per Share Value based on latest NOSH - 372,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.61 18.23 28.62 16.18 19.03 15.37 18.41 -22.31%
EPS 3.59 2.61 1.77 0.21 1.54 2.44 -1.32 -
DPS 3.50 0.00 0.00 0.00 3.25 0.00 0.00 -
NAPS 1.742 1.7214 1.6896 1.3535 1.5827 1.6073 0.7935 68.99%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.12 1.74 2.86 3.28 1.71 1.22 0.43 -
P/RPS 14.72 8.30 8.66 14.07 7.29 6.44 1.85 299.06%
P/EPS 51.71 58.00 140.10 1,093.33 90.00 40.67 -25.82 -
EY 1.93 1.72 0.71 0.09 1.11 2.46 -3.87 -
DY 1.89 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 1.07 0.88 1.47 1.68 0.88 0.62 0.43 83.73%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 29/02/08 29/11/07 30/08/07 31/05/07 28/02/07 -
Price 2.07 1.95 3.46 2.98 3.08 1.17 0.61 -
P/RPS 14.37 9.30 10.48 12.78 13.14 6.18 2.63 210.53%
P/EPS 50.49 65.00 169.49 993.33 162.11 39.00 -36.63 -
EY 1.98 1.54 0.59 0.10 0.62 2.56 -2.73 -
DY 1.93 0.00 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 1.04 0.98 1.77 1.53 1.58 0.59 0.61 42.76%

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