[KPS] YoY Annualized Quarter 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- 178.34%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 397,916 247,844 391,880 330,452 299,104 177,660 147,292 18.00%
PBT 108,184 3,248 89,772 64,912 95,536 52,736 74,276 6.46%
Tax -8,444 -952 -22,396 -6,956 -20,980 -5,268 -11,056 -4.39%
NP 99,740 2,296 67,376 57,956 74,556 47,468 63,220 7.89%
-
NP to SH 80,952 26,748 56,064 52,348 63,720 47,468 63,220 4.20%
-
Tax Rate 7.81% 29.31% 24.95% 10.72% 21.96% 9.99% 14.89% -
Total Cost 298,176 245,548 324,504 272,496 224,548 130,192 84,072 23.47%
-
Net Worth 960,400 926,627 925,056 863,742 731,918 425,080 768,891 3.77%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 960,400 926,627 925,056 863,742 731,918 425,080 768,891 3.77%
NOSH 480,200 477,642 467,200 436,233 430,540 425,080 427,162 1.96%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 25.07% 0.93% 17.19% 17.54% 24.93% 26.72% 42.92% -
ROE 8.43% 2.89% 6.06% 6.06% 8.71% 11.17% 8.22% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 82.86 51.89 83.88 75.75 69.47 41.79 34.48 15.72%
EPS 17.20 5.60 12.00 12.00 14.80 11.20 14.80 2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.94 1.98 1.98 1.70 1.00 1.80 1.77%
Adjusted Per Share Value based on latest NOSH - 436,233
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 74.05 46.12 72.92 61.49 55.66 33.06 27.41 18.00%
EPS 15.06 4.98 10.43 9.74 11.86 8.83 11.76 4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7872 1.7243 1.7214 1.6073 1.362 0.791 1.4308 3.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.44 1.40 1.74 1.22 0.50 0.76 1.45 -
P/RPS 1.74 2.70 2.07 1.61 0.72 1.82 4.21 -13.68%
P/EPS 8.54 25.00 14.50 10.17 3.38 6.81 9.80 -2.26%
EY 11.71 4.00 6.90 9.84 29.60 14.69 10.21 2.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.88 0.62 0.29 0.76 0.81 -1.94%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 28/05/08 31/05/07 13/06/06 30/05/05 28/05/04 -
Price 1.25 1.94 1.95 1.17 0.47 0.54 1.15 -
P/RPS 1.51 3.74 2.32 1.54 0.68 1.29 3.34 -12.38%
P/EPS 7.41 34.64 16.25 9.75 3.18 4.84 7.77 -0.78%
EY 13.49 2.89 6.15 10.26 31.49 20.68 12.87 0.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.00 0.98 0.59 0.28 0.54 0.64 -0.26%

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