[KPS] YoY Annualized Quarter 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- 6.69%
YoY- 70.14%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 439,980 345,069 305,827 425,602 378,649 308,887 236,227 10.91%
PBT 67,764 116,810 -4,147 61,305 28,295 -123,802 6,681 47.10%
Tax -21,075 11,145 -10,298 -25,245 -10,073 627 17,194 -
NP 46,689 127,955 -14,445 36,060 18,222 -123,175 23,875 11.82%
-
NP to SH 49,887 72,224 -3,160 31,998 18,807 -48,761 23,875 13.06%
-
Tax Rate 31.10% -9.54% - 41.18% 35.60% - -257.36% -
Total Cost 393,291 217,114 320,272 389,542 360,427 432,062 212,352 10.81%
-
Net Worth 1,067,745 970,794 872,233 862,033 842,527 717,104 1,012,180 0.89%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 19,152 19,035 18,266 17,682 13,028 8,639 8,651 14.15%
Div Payout % 38.39% 26.36% 0.00% 55.26% 69.28% 0.00% 36.24% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,067,745 970,794 872,233 862,033 842,527 717,104 1,012,180 0.89%
NOSH 478,809 475,879 456,666 442,068 434,292 431,990 432,555 1.70%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.61% 37.08% -4.72% 8.47% 4.81% -39.88% 10.11% -
ROE 4.67% 7.44% -0.36% 3.71% 2.23% -6.80% 2.36% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 91.89 72.51 66.97 96.28 87.19 71.50 54.61 9.05%
EPS 10.50 15.20 -0.70 7.20 4.40 -11.30 5.50 11.37%
DPS 4.00 4.00 4.00 4.00 3.00 2.00 2.00 12.24%
NAPS 2.23 2.04 1.91 1.95 1.94 1.66 2.34 -0.79%
Adjusted Per Share Value based on latest NOSH - 465,619
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 80.02 62.76 55.62 77.40 68.86 56.18 42.96 10.91%
EPS 9.07 13.14 -0.57 5.82 3.42 -8.87 4.34 13.06%
DPS 3.48 3.46 3.32 3.22 2.37 1.57 1.57 14.17%
NAPS 1.9419 1.7655 1.5863 1.5677 1.5323 1.3042 1.8408 0.89%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.35 1.38 1.43 2.86 0.43 0.50 0.76 -
P/RPS 1.47 1.90 2.14 2.97 0.49 0.70 1.39 0.93%
P/EPS 12.96 9.09 -206.66 39.51 9.93 -4.43 13.77 -1.00%
EY 7.72 11.00 -0.48 2.53 10.07 -22.58 7.26 1.02%
DY 2.96 2.90 2.80 1.40 6.98 4.00 2.63 1.98%
P/NAPS 0.61 0.68 0.75 1.47 0.22 0.30 0.32 11.34%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 1.26 1.38 1.42 3.46 0.61 0.49 0.81 -
P/RPS 1.37 1.90 2.12 3.59 0.70 0.69 1.48 -1.27%
P/EPS 12.09 9.09 -205.21 47.80 14.09 -4.34 14.68 -3.18%
EY 8.27 11.00 -0.49 2.09 7.10 -23.04 6.81 3.28%
DY 3.17 2.90 2.82 1.16 4.92 4.08 2.47 4.24%
P/NAPS 0.57 0.68 0.74 1.77 0.31 0.30 0.35 8.46%

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