[KPS] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 107.89%
YoY- 70.13%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 390,614 406,457 440,959 425,602 370,769 371,607 386,486 0.70%
PBT 91,948 82,884 67,520 61,305 36,119 29,384 20,638 170.02%
Tax -16,127 -21,996 -29,105 -25,245 -20,664 -10,430 -6,567 81.72%
NP 75,821 60,888 38,415 36,060 15,455 18,954 14,071 206.41%
-
NP to SH 54,700 43,927 32,927 31,998 15,392 20,268 15,965 126.76%
-
Tax Rate 17.54% 26.54% 43.11% 41.18% 57.21% 35.50% 31.82% -
Total Cost 314,793 345,569 402,544 389,542 355,314 352,653 372,415 -10.57%
-
Net Worth 960,873 936,125 925,056 907,957 727,349 850,507 863,742 7.34%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 18,816 18,816 17,446 17,446 17,446 17,446 1,890 360.84%
Div Payout % 34.40% 42.84% 52.98% 54.52% 113.35% 86.08% 11.84% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 960,873 936,125 925,056 907,957 727,349 850,507 863,742 7.34%
NOSH 475,680 470,414 467,200 465,619 372,999 436,157 436,233 5.92%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 19.41% 14.98% 8.71% 8.47% 4.17% 5.10% 3.64% -
ROE 5.69% 4.69% 3.56% 3.52% 2.12% 2.38% 1.85% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 82.12 86.40 94.38 91.41 99.40 85.20 88.60 -4.92%
EPS 11.50 9.34 7.05 6.87 4.13 4.65 3.66 114.07%
DPS 3.96 4.00 3.73 3.75 4.68 4.00 0.43 337.58%
NAPS 2.02 1.99 1.98 1.95 1.95 1.95 1.98 1.33%
Adjusted Per Share Value based on latest NOSH - 465,619
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 71.04 73.92 80.20 77.40 67.43 67.58 70.29 0.70%
EPS 9.95 7.99 5.99 5.82 2.80 3.69 2.90 126.97%
DPS 3.42 3.42 3.17 3.17 3.17 3.17 0.34 364.02%
NAPS 1.7475 1.7025 1.6824 1.6513 1.3228 1.5468 1.5708 7.34%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.80 2.12 1.74 2.86 3.28 1.71 1.22 -
P/RPS 2.19 2.45 1.84 3.13 3.30 2.01 1.38 35.93%
P/EPS 15.65 22.70 24.69 41.62 79.49 36.80 33.34 -39.51%
EY 6.39 4.40 4.05 2.40 1.26 2.72 3.00 65.31%
DY 2.20 1.89 2.15 1.31 1.43 2.34 0.36 233.15%
P/NAPS 0.89 1.07 0.88 1.47 1.68 0.88 0.62 27.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 28/05/08 29/02/08 29/11/07 30/08/07 31/05/07 -
Price 1.40 2.07 1.95 3.46 2.98 3.08 1.17 -
P/RPS 1.70 2.40 2.07 3.79 3.00 3.62 1.32 18.31%
P/EPS 12.17 22.17 27.67 50.35 72.22 66.28 31.97 -47.38%
EY 8.21 4.51 3.61 1.99 1.38 1.51 3.13 89.86%
DY 2.83 1.93 1.91 1.08 1.57 1.30 0.37 286.76%
P/NAPS 0.69 1.04 0.98 1.77 1.53 1.58 0.59 10.97%

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