[KPS] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -8.01%
YoY- 27.69%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 445,346 450,428 439,980 434,969 532,500 397,916 345,069 18.59%
PBT 67,716 -37,240 67,764 96,286 112,868 108,184 116,810 -30.54%
Tax -41,766 -43,704 -21,075 -13,014 -13,810 -8,444 11,145 -
NP 25,950 -80,944 46,689 83,272 99,058 99,740 127,955 -65.58%
-
NP to SH 43,828 -14,712 49,887 74,086 80,536 80,952 72,224 -28.38%
-
Tax Rate 61.68% - 31.10% 13.52% 12.24% 7.81% -9.54% -
Total Cost 419,396 531,372 393,291 351,697 433,442 298,176 217,114 55.29%
-
Net Worth 1,067,116 1,011,450 1,067,745 950,474 952,666 960,400 970,794 6.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 19,055 - 19,152 25,345 38,106 - 19,035 0.07%
Div Payout % 43.48% - 38.39% 34.21% 47.32% - 26.36% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,067,116 1,011,450 1,067,745 950,474 952,666 960,400 970,794 6.52%
NOSH 476,391 459,749 478,809 475,237 476,333 480,200 475,879 0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.83% -17.97% 10.61% 19.14% 18.60% 25.07% 37.08% -
ROE 4.11% -1.45% 4.67% 7.79% 8.45% 8.43% 7.44% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 93.48 97.97 91.89 91.53 111.79 82.86 72.51 18.50%
EPS 9.20 -3.20 10.50 15.60 17.00 17.20 15.20 -28.51%
DPS 4.00 0.00 4.00 5.33 8.00 0.00 4.00 0.00%
NAPS 2.24 2.20 2.23 2.00 2.00 2.00 2.04 6.45%
Adjusted Per Share Value based on latest NOSH - 471,950
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 80.99 81.92 80.02 79.11 96.84 72.37 62.76 18.58%
EPS 7.97 -2.68 9.07 13.47 14.65 14.72 13.14 -28.41%
DPS 3.47 0.00 3.48 4.61 6.93 0.00 3.46 0.19%
NAPS 1.9407 1.8395 1.9419 1.7286 1.7326 1.7466 1.7655 6.52%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.13 1.23 1.35 1.40 1.33 1.44 1.38 -
P/RPS 1.21 1.26 1.47 1.53 1.19 1.74 1.90 -26.04%
P/EPS 12.28 -38.44 12.96 8.98 7.87 8.54 9.09 22.27%
EY 8.14 -2.60 7.72 11.14 12.71 11.71 11.00 -18.23%
DY 3.54 0.00 2.96 3.81 6.02 0.00 2.90 14.26%
P/NAPS 0.50 0.56 0.61 0.70 0.67 0.72 0.68 -18.58%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 23/02/11 29/11/10 25/08/10 27/05/10 25/02/10 -
Price 0.93 1.08 1.26 1.33 1.34 1.25 1.38 -
P/RPS 0.99 1.10 1.37 1.45 1.20 1.51 1.90 -35.32%
P/EPS 10.11 -33.75 12.09 8.53 7.93 7.41 9.09 7.36%
EY 9.89 -2.96 8.27 11.72 12.62 13.49 11.00 -6.86%
DY 4.30 0.00 3.17 4.01 5.97 0.00 2.90 30.12%
P/NAPS 0.42 0.49 0.57 0.67 0.67 0.63 0.68 -27.53%

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