[KPS] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.21%
YoY- -6.5%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 532,500 397,916 345,069 262,985 255,456 247,844 305,827 44.87%
PBT 112,868 108,184 116,810 67,548 74,092 3,248 -4,147 -
Tax -13,810 -8,444 11,145 1,181 -18,794 -952 -10,298 21.67%
NP 99,058 99,740 127,955 68,729 55,298 2,296 -14,445 -
-
NP to SH 80,536 80,952 72,224 58,020 46,338 26,748 -3,160 -
-
Tax Rate 12.24% 7.81% -9.54% -1.75% 25.37% 29.31% - -
Total Cost 433,442 298,176 217,114 194,256 200,158 245,548 320,272 22.41%
-
Net Worth 952,666 960,400 970,794 946,809 917,303 926,627 872,233 6.07%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 38,106 - 19,035 25,503 37,826 - 18,266 63.48%
Div Payout % 47.32% - 26.36% 43.96% 81.63% - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 952,666 960,400 970,794 946,809 917,303 926,627 872,233 6.07%
NOSH 476,333 480,200 475,879 478,186 472,836 477,642 456,666 2.85%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.60% 25.07% 37.08% 26.13% 21.65% 0.93% -4.72% -
ROE 8.45% 8.43% 7.44% 6.13% 5.05% 2.89% -0.36% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 111.79 82.86 72.51 55.00 54.03 51.89 66.97 40.84%
EPS 17.00 17.20 15.20 12.13 9.80 5.60 -0.70 -
DPS 8.00 0.00 4.00 5.33 8.00 0.00 4.00 58.94%
NAPS 2.00 2.00 2.04 1.98 1.94 1.94 1.91 3.12%
Adjusted Per Share Value based on latest NOSH - 473,209
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 96.84 72.37 62.76 47.83 46.46 45.07 55.62 44.87%
EPS 14.65 14.72 13.14 10.55 8.43 4.86 -0.57 -
DPS 6.93 0.00 3.46 4.64 6.88 0.00 3.32 63.54%
NAPS 1.7326 1.7466 1.7655 1.7219 1.6683 1.6852 1.5863 6.07%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.33 1.44 1.38 1.74 2.11 1.40 1.43 -
P/RPS 1.19 1.74 1.90 3.16 3.91 2.70 2.14 -32.45%
P/EPS 7.87 8.54 9.09 14.34 21.53 25.00 -206.66 -
EY 12.71 11.71 11.00 6.97 4.64 4.00 -0.48 -
DY 6.02 0.00 2.90 3.07 3.79 0.00 2.80 66.81%
P/NAPS 0.67 0.72 0.68 0.88 1.09 0.72 0.75 -7.26%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 -
Price 1.34 1.25 1.38 1.48 1.86 1.94 1.42 -
P/RPS 1.20 1.51 1.90 2.69 3.44 3.74 2.12 -31.64%
P/EPS 7.93 7.41 9.09 12.20 18.98 34.64 -205.21 -
EY 12.62 13.49 11.00 8.20 5.27 2.89 -0.49 -
DY 5.97 0.00 2.90 3.60 4.30 0.00 2.82 65.09%
P/NAPS 0.67 0.63 0.68 0.75 0.96 1.00 0.74 -6.42%

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