[KPS] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 24.48%
YoY- 2385.57%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 434,969 532,500 397,916 345,069 262,985 255,456 247,844 45.44%
PBT 96,286 112,868 108,184 116,810 67,548 74,092 3,248 855.87%
Tax -13,014 -13,810 -8,444 11,145 1,181 -18,794 -952 470.81%
NP 83,272 99,058 99,740 127,955 68,729 55,298 2,296 993.29%
-
NP to SH 74,086 80,536 80,952 72,224 58,020 46,338 26,748 97.10%
-
Tax Rate 13.52% 12.24% 7.81% -9.54% -1.75% 25.37% 29.31% -
Total Cost 351,697 433,442 298,176 217,114 194,256 200,158 245,548 27.03%
-
Net Worth 950,474 952,666 960,400 970,794 946,809 917,303 926,627 1.70%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 25,345 38,106 - 19,035 25,503 37,826 - -
Div Payout % 34.21% 47.32% - 26.36% 43.96% 81.63% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 950,474 952,666 960,400 970,794 946,809 917,303 926,627 1.70%
NOSH 475,237 476,333 480,200 475,879 478,186 472,836 477,642 -0.33%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.14% 18.60% 25.07% 37.08% 26.13% 21.65% 0.93% -
ROE 7.79% 8.45% 8.43% 7.44% 6.13% 5.05% 2.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 91.53 111.79 82.86 72.51 55.00 54.03 51.89 45.93%
EPS 15.60 17.00 17.20 15.20 12.13 9.80 5.60 97.85%
DPS 5.33 8.00 0.00 4.00 5.33 8.00 0.00 -
NAPS 2.00 2.00 2.00 2.04 1.98 1.94 1.94 2.04%
Adjusted Per Share Value based on latest NOSH - 472,746
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 79.11 96.84 72.37 62.76 47.83 46.46 45.07 45.46%
EPS 13.47 14.65 14.72 13.14 10.55 8.43 4.86 97.19%
DPS 4.61 6.93 0.00 3.46 4.64 6.88 0.00 -
NAPS 1.7286 1.7326 1.7466 1.7655 1.7219 1.6683 1.6852 1.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.40 1.33 1.44 1.38 1.74 2.11 1.40 -
P/RPS 1.53 1.19 1.74 1.90 3.16 3.91 2.70 -31.49%
P/EPS 8.98 7.87 8.54 9.09 14.34 21.53 25.00 -49.43%
EY 11.14 12.71 11.71 11.00 6.97 4.64 4.00 97.82%
DY 3.81 6.02 0.00 2.90 3.07 3.79 0.00 -
P/NAPS 0.70 0.67 0.72 0.68 0.88 1.09 0.72 -1.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 25/08/10 27/05/10 25/02/10 25/11/09 28/08/09 28/05/09 -
Price 1.33 1.34 1.25 1.38 1.48 1.86 1.94 -
P/RPS 1.45 1.20 1.51 1.90 2.69 3.44 3.74 -46.79%
P/EPS 8.53 7.93 7.41 9.09 12.20 18.98 34.64 -60.67%
EY 11.72 12.62 13.49 11.00 8.20 5.27 2.89 154.08%
DY 4.01 5.97 0.00 2.90 3.60 4.30 0.00 -
P/NAPS 0.67 0.67 0.63 0.68 0.75 0.96 1.00 -23.41%

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