[KPS] YoY TTM 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- -24.06%
YoY- 125.84%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 474,057 266,236 390,614 370,769 427,974 216,434 266,053 10.10%
PBT 138,364 -22,461 91,948 36,119 -132,328 -24,715 96,815 6.12%
Tax 498 -2,677 -16,127 -20,664 -4,958 37,335 -41,949 -
NP 138,862 -25,138 75,821 15,455 -137,286 12,620 54,866 16.73%
-
NP to SH 84,275 -6,181 54,700 15,392 -59,562 14,190 54,866 7.41%
-
Tax Rate -0.36% - 17.54% 57.21% - - 43.33% -
Total Cost 335,195 291,374 314,793 355,314 565,260 203,814 211,187 7.99%
-
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 18,901 18,836 18,816 17,446 1,890 8,557 - -
Div Payout % 22.43% 0.00% 34.40% 113.35% 0.00% 60.31% - -
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 29.29% -9.44% 19.41% 4.17% -32.08% 5.83% 20.62% -
ROE 8.93% -0.66% 5.69% 2.12% -8.18% 1.84% 6.79% -
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 100.45 56.26 82.12 99.40 99.94 50.58 61.87 8.40%
EPS 17.86 -1.31 11.50 4.13 -13.91 3.32 12.76 5.76%
DPS 4.00 4.00 3.96 4.68 0.44 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 88.22 49.54 72.69 69.00 79.64 40.28 49.51 10.10%
EPS 15.68 -1.15 10.18 2.86 -11.08 2.64 10.21 7.40%
DPS 3.52 3.51 3.50 3.25 0.35 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 1.39 3.09 2.19 3.30 0.46 0.99 1.29 1.25%
P/EPS 7.84 -133.21 15.65 79.49 -3.31 15.08 6.27 3.79%
EY 12.75 -0.75 6.39 1.26 -30.24 6.63 15.95 -3.66%
DY 2.86 2.30 2.20 1.43 0.96 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 1.32 2.63 1.70 3.00 0.45 0.99 1.28 0.51%
P/EPS 7.45 -113.31 12.17 72.22 -3.24 15.08 6.19 3.13%
EY 13.43 -0.88 8.21 1.38 -30.91 6.63 16.15 -3.02%
DY 3.01 2.70 2.83 1.57 0.98 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