[KPS] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.51%
YoY- 73.8%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 450,428 439,980 434,969 532,500 397,916 345,069 262,985 43.19%
PBT -37,240 67,764 96,286 112,868 108,184 116,810 67,548 -
Tax -43,704 -21,075 -13,014 -13,810 -8,444 11,145 1,181 -
NP -80,944 46,689 83,272 99,058 99,740 127,955 68,729 -
-
NP to SH -14,712 49,887 74,086 80,536 80,952 72,224 58,020 -
-
Tax Rate - 31.10% 13.52% 12.24% 7.81% -9.54% -1.75% -
Total Cost 531,372 393,291 351,697 433,442 298,176 217,114 194,256 95.71%
-
Net Worth 1,011,450 1,067,745 950,474 952,666 960,400 970,794 946,809 4.50%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 19,152 25,345 38,106 - 19,035 25,503 -
Div Payout % - 38.39% 34.21% 47.32% - 26.36% 43.96% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,011,450 1,067,745 950,474 952,666 960,400 970,794 946,809 4.50%
NOSH 459,749 478,809 475,237 476,333 480,200 475,879 478,186 -2.58%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -17.97% 10.61% 19.14% 18.60% 25.07% 37.08% 26.13% -
ROE -1.45% 4.67% 7.79% 8.45% 8.43% 7.44% 6.13% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 97.97 91.89 91.53 111.79 82.86 72.51 55.00 46.99%
EPS -3.20 10.50 15.60 17.00 17.20 15.20 12.13 -
DPS 0.00 4.00 5.33 8.00 0.00 4.00 5.33 -
NAPS 2.20 2.23 2.00 2.00 2.00 2.04 1.98 7.28%
Adjusted Per Share Value based on latest NOSH - 472,533
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 83.82 81.87 80.94 99.09 74.05 64.21 48.94 43.19%
EPS -2.74 9.28 13.79 14.99 15.06 13.44 10.80 -
DPS 0.00 3.56 4.72 7.09 0.00 3.54 4.75 -
NAPS 1.8822 1.9869 1.7687 1.7728 1.7872 1.8065 1.7619 4.50%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.23 1.35 1.40 1.33 1.44 1.38 1.74 -
P/RPS 1.26 1.47 1.53 1.19 1.74 1.90 3.16 -45.85%
P/EPS -38.44 12.96 8.98 7.87 8.54 9.09 14.34 -
EY -2.60 7.72 11.14 12.71 11.71 11.00 6.97 -
DY 0.00 2.96 3.81 6.02 0.00 2.90 3.07 -
P/NAPS 0.56 0.61 0.70 0.67 0.72 0.68 0.88 -26.03%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 23/02/11 29/11/10 25/08/10 27/05/10 25/02/10 25/11/09 -
Price 1.08 1.26 1.33 1.34 1.25 1.38 1.48 -
P/RPS 1.10 1.37 1.45 1.20 1.51 1.90 2.69 -44.93%
P/EPS -33.75 12.09 8.53 7.93 7.41 9.09 12.20 -
EY -2.96 8.27 11.72 12.62 13.49 11.00 8.20 -
DY 0.00 3.17 4.01 5.97 0.00 2.90 3.60 -
P/NAPS 0.49 0.57 0.67 0.67 0.63 0.68 0.75 -24.72%

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