[KPS] YoY 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 59,977 69,511 71,118 86,961 87,799 60,881 50,746 2.82%
PBT 15,781 13,616 20,052 10,988 4,253 12,257 26,124 -8.05%
Tax -2,856 10,283 -2,579 -8,448 1,786 2,005 -6,772 -13.39%
NP 12,925 23,899 17,473 2,540 6,039 14,262 19,352 -6.50%
-
NP to SH 15,298 20,348 11,892 1,119 5,995 15,832 19,352 -3.84%
-
Tax Rate 18.10% -75.52% 12.86% 76.88% -41.99% -16.36% 25.92% -
Total Cost 47,052 45,612 53,645 84,421 81,760 46,619 31,394 6.97%
-
Net Worth 943,900 936,954 960,873 727,349 727,964 770,205 808,483 2.61%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 8,557 - -
Div Payout % - - - - - 54.05% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 943,900 936,954 960,873 727,349 727,964 770,205 808,483 2.61%
NOSH 471,950 473,209 475,680 372,999 428,214 427,891 430,044 1.56%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 21.55% 34.38% 24.57% 2.92% 6.88% 23.43% 38.14% -
ROE 1.62% 2.17% 1.24% 0.15% 0.82% 2.06% 2.39% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 12.71 14.69 14.95 23.31 20.50 14.23 11.80 1.24%
EPS 3.20 4.30 2.50 0.30 1.40 3.70 4.50 -5.52%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.00 1.98 2.02 1.95 1.70 1.80 1.88 1.03%
Adjusted Per Share Value based on latest NOSH - 372,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.16 12.94 13.23 16.18 16.34 11.33 9.44 2.82%
EPS 2.85 3.79 2.21 0.21 1.12 2.95 3.60 -3.81%
DPS 0.00 0.00 0.00 0.00 0.00 1.59 0.00 -
NAPS 1.7565 1.7435 1.7881 1.3535 1.3546 1.4332 1.5045 2.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.40 1.74 1.80 3.28 0.46 0.50 0.80 -
P/RPS 11.02 11.85 12.04 14.07 2.24 3.51 6.78 8.42%
P/EPS 43.19 40.47 72.00 1,093.33 32.86 13.51 17.78 15.93%
EY 2.32 2.47 1.39 0.09 3.04 7.40 5.63 -13.73%
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.70 0.88 0.89 1.68 0.27 0.28 0.43 8.45%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 25/11/09 28/11/08 29/11/07 29/11/06 29/11/05 26/11/04 -
Price 1.33 1.48 1.40 2.98 0.45 0.50 0.79 -
P/RPS 10.47 10.08 9.36 12.78 2.19 3.51 6.69 7.74%
P/EPS 41.03 34.42 56.00 993.33 32.14 13.51 17.56 15.18%
EY 2.44 2.91 1.79 0.10 3.11 7.40 5.70 -13.18%
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.67 0.75 0.69 1.53 0.26 0.28 0.42 8.09%

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