[KPS] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 138.23%
YoY- 40.93%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 262,928 260,396 422,157 406,781 445,346 450,428 439,980 -29.07%
PBT 121,104 131,028 67,113 150,781 67,716 -37,240 67,764 47.31%
Tax -17,250 -57,144 -21,877 -38,078 -41,766 -43,704 -21,075 -12.50%
NP 103,854 73,884 45,236 112,702 25,950 -80,944 46,689 70.48%
-
NP to SH 98,312 79,016 46,440 104,413 43,828 -14,712 49,887 57.25%
-
Tax Rate 14.24% 43.61% 32.60% 25.25% 61.68% - 31.10% -
Total Cost 159,074 186,512 376,921 294,078 419,396 531,372 393,291 -45.33%
-
Net Worth 1,097,658 1,084,061 1,069,941 1,112,574 1,067,116 1,011,450 1,067,745 1.86%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 57,269 77,088 19,106 25,466 19,055 - 19,152 107.69%
Div Payout % 58.25% 97.56% 41.14% 24.39% 43.48% - 38.39% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,097,658 1,084,061 1,069,941 1,112,574 1,067,116 1,011,450 1,067,745 1.86%
NOSH 477,242 481,804 477,652 477,499 476,391 459,749 478,809 -0.21%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 39.50% 28.37% 10.72% 27.71% 5.83% -17.97% 10.61% -
ROE 8.96% 7.29% 4.34% 9.38% 4.11% -1.45% 4.67% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 55.09 54.05 88.38 85.19 93.48 97.97 91.89 -28.92%
EPS 20.60 16.40 9.70 21.87 9.20 -3.20 10.50 56.78%
DPS 12.00 16.00 4.00 5.33 4.00 0.00 4.00 108.14%
NAPS 2.30 2.25 2.24 2.33 2.24 2.20 2.23 2.08%
Adjusted Per Share Value based on latest NOSH - 477,932
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 48.93 48.46 78.56 75.70 82.87 83.82 81.87 -29.06%
EPS 18.29 14.70 8.64 19.43 8.16 -2.74 9.28 57.26%
DPS 10.66 14.35 3.56 4.74 3.55 0.00 3.56 107.88%
NAPS 2.0426 2.0173 1.991 2.0703 1.9858 1.8822 1.9869 1.86%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 1.02 0.91 0.82 1.13 1.23 1.35 -
P/RPS 1.87 1.89 1.03 0.96 1.21 1.26 1.47 17.42%
P/EPS 5.00 6.22 9.36 3.75 12.28 -38.44 12.96 -47.03%
EY 20.00 16.08 10.68 26.67 8.14 -2.60 7.72 88.73%
DY 11.65 15.69 4.40 6.50 3.54 0.00 2.96 149.48%
P/NAPS 0.45 0.45 0.41 0.35 0.50 0.56 0.61 -18.37%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 30/11/11 25/08/11 31/05/11 23/02/11 -
Price 1.00 1.01 1.10 0.93 0.93 1.08 1.26 -
P/RPS 1.82 1.87 1.24 1.09 0.99 1.10 1.37 20.86%
P/EPS 4.85 6.16 11.31 4.25 10.11 -33.75 12.09 -45.63%
EY 20.60 16.24 8.84 23.51 9.89 -2.96 8.27 83.85%
DY 12.00 15.84 3.64 5.73 4.30 0.00 3.17 143.08%
P/NAPS 0.43 0.45 0.49 0.40 0.42 0.49 0.57 -17.14%

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