[KPS] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -15.12%
YoY- 139.83%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 425,602 370,769 371,607 386,486 378,649 427,974 401,056 4.02%
PBT 61,305 36,119 29,384 20,638 28,294 -132,328 -124,324 -
Tax -25,245 -20,664 -10,430 -6,567 -10,073 -4,958 -4,739 204.09%
NP 36,060 15,455 18,954 14,071 18,221 -137,286 -129,063 -
-
NP to SH 31,998 15,392 20,268 15,965 18,808 -59,562 -49,725 -
-
Tax Rate 41.18% 57.21% 35.50% 31.82% 35.60% - - -
Total Cost 389,542 355,314 352,653 372,415 360,428 565,260 530,119 -18.52%
-
Net Worth 907,957 727,349 850,507 863,742 426,421 727,964 106,470 315.77%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 17,446 17,446 17,446 1,890 1,890 1,890 10,447 40.62%
Div Payout % 54.52% 113.35% 86.08% 11.84% 10.05% 0.00% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 907,957 727,349 850,507 863,742 426,421 727,964 106,470 315.77%
NOSH 465,619 372,999 436,157 436,233 426,421 428,214 63,000 278.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.47% 4.17% 5.10% 3.64% 4.81% -32.08% -32.18% -
ROE 3.52% 2.12% 2.38% 1.85% 4.41% -8.18% -46.70% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 91.41 99.40 85.20 88.60 88.80 99.94 636.60 -72.48%
EPS 6.87 4.13 4.65 3.66 4.41 -13.91 -78.93 -
DPS 3.75 4.68 4.00 0.43 0.44 0.44 16.58 -62.77%
NAPS 1.95 1.95 1.95 1.98 1.00 1.70 1.69 9.98%
Adjusted Per Share Value based on latest NOSH - 436,233
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 79.20 69.00 69.15 71.92 70.46 79.64 74.63 4.03%
EPS 5.95 2.86 3.77 2.97 3.50 -11.08 -9.25 -
DPS 3.25 3.25 3.25 0.35 0.35 0.35 1.94 40.92%
NAPS 1.6896 1.3535 1.5827 1.6073 0.7935 1.3546 0.1981 315.81%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.86 3.28 1.71 1.22 0.43 0.46 0.47 -
P/RPS 3.13 3.30 2.01 1.38 0.48 0.46 0.07 1151.09%
P/EPS 41.62 79.49 36.80 33.34 9.75 -3.31 -0.60 -
EY 2.40 1.26 2.72 3.00 10.26 -30.24 -167.93 -
DY 1.31 1.43 2.34 0.36 1.03 0.96 35.28 -88.80%
P/NAPS 1.47 1.68 0.88 0.62 0.43 0.27 0.28 201.15%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 -
Price 3.46 2.98 3.08 1.17 0.61 0.45 0.50 -
P/RPS 3.79 3.00 3.62 1.32 0.69 0.45 0.08 1200.11%
P/EPS 50.35 72.22 66.28 31.97 13.83 -3.24 -0.63 -
EY 1.99 1.38 1.51 3.13 7.23 -30.91 -157.86 -
DY 1.08 1.57 1.30 0.37 0.73 0.98 33.17 -89.73%
P/NAPS 1.77 1.53 1.58 0.59 0.61 0.26 0.30 225.45%

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