[KPS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 946.46%
YoY- -52.29%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 345,069 262,985 255,456 247,844 305,827 315,773 331,424 2.71%
PBT 116,810 67,548 74,092 3,248 -4,147 91,968 97,846 12.49%
Tax 11,145 1,181 -18,794 -952 -10,298 -8,980 -8,312 -
NP 127,955 68,729 55,298 2,296 -14,445 82,988 89,534 26.79%
-
NP to SH 72,224 58,020 46,338 26,748 -3,160 62,050 66,606 5.53%
-
Tax Rate -9.54% -1.75% 25.37% 29.31% - 9.76% 8.49% -
Total Cost 217,114 194,256 200,158 245,548 320,272 232,785 241,890 -6.93%
-
Net Worth 970,794 946,809 917,303 926,627 872,233 959,252 946,756 1.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 19,035 25,503 37,826 - 18,266 25,326 38,060 -36.91%
Div Payout % 26.36% 43.96% 81.63% - 0.00% 40.82% 57.14% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 970,794 946,809 917,303 926,627 872,233 959,252 946,756 1.68%
NOSH 475,879 478,186 472,836 477,642 456,666 474,877 475,757 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 37.08% 26.13% 21.65% 0.93% -4.72% 26.28% 27.01% -
ROE 7.44% 6.13% 5.05% 2.89% -0.36% 6.47% 7.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.51 55.00 54.03 51.89 66.97 66.50 69.66 2.70%
EPS 15.20 12.13 9.80 5.60 -0.70 13.07 14.00 5.61%
DPS 4.00 5.33 8.00 0.00 4.00 5.33 8.00 -36.92%
NAPS 2.04 1.98 1.94 1.94 1.91 2.02 1.99 1.66%
Adjusted Per Share Value based on latest NOSH - 477,642
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.21 48.94 47.54 46.12 56.91 58.76 61.67 2.71%
EPS 13.44 10.80 8.62 4.98 -0.59 11.55 12.39 5.55%
DPS 3.54 4.75 7.04 0.00 3.40 4.71 7.08 -36.92%
NAPS 1.8065 1.7619 1.707 1.7243 1.6231 1.785 1.7618 1.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.38 1.74 2.11 1.40 1.43 1.80 2.12 -
P/RPS 1.90 3.16 3.91 2.70 2.14 2.71 3.04 -26.83%
P/EPS 9.09 14.34 21.53 25.00 -206.66 13.78 15.14 -28.76%
EY 11.00 6.97 4.64 4.00 -0.48 7.26 6.60 40.44%
DY 2.90 3.07 3.79 0.00 2.80 2.96 3.77 -16.00%
P/NAPS 0.68 0.88 1.09 0.72 0.75 0.89 1.07 -26.02%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 1.38 1.48 1.86 1.94 1.42 1.40 2.07 -
P/RPS 1.90 2.69 3.44 3.74 2.12 2.11 2.97 -25.69%
P/EPS 9.09 12.20 18.98 34.64 -205.21 10.71 14.79 -27.64%
EY 11.00 8.20 5.27 2.89 -0.49 9.33 6.76 38.22%
DY 2.90 3.60 4.30 0.00 2.82 3.81 3.86 -17.31%
P/NAPS 0.68 0.75 0.96 1.00 0.74 0.69 1.04 -24.60%

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