[KPS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1] | Financial Results | I3investor

[KPS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock

[KPS] KUMPULAN PERANGSANG SELANGOR

Announcement Date

27-May-2010

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 12.08%

YoY- 202.65%

Quarter Report

KPS 1Q 2010 (Results).pdf

KPS 1Q 2010 Notes.pdf

KPS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	439,980	434,969	532,500	397,916	345,069	262,985	255,456	43.54%
YoY %	1.15%	-18.32%	33.82%	15.31%	31.21%	2.95%	-	-
Horiz. %	172.23%	170.27%	208.45%	155.77%	135.08%	102.95%	100.00%	-
PBT	67,764	96,286	112,868	108,184	116,810	67,548	74,092	-5.76%
YoY %	-29.62%	-14.69%	4.33%	-7.38%	72.93%	-8.83%	-	-
Horiz. %	91.46%	129.95%	152.33%	146.01%	157.66%	91.17%	100.00%	-
Tax	-21,075	-13,014	-13,810	-8,444	11,145	1,181	-18,794	7.91%
YoY %	-61.94%	5.76%	-63.55%	-175.76%	843.69%	106.28%	-	-
Horiz. %	112.14%	69.25%	73.48%	44.93%	-59.30%	-6.28%	100.00%	-
NP	46,689	83,272	99,058	99,740	127,955	68,729	55,298	-10.64%
YoY %	-43.93%	-15.94%	-0.68%	-22.05%	86.17%	24.29%	-	-
Horiz. %	84.43%	150.59%	179.13%	180.37%	231.39%	124.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,887	74,086	80,536	80,952	72,224	58,020	46,338	5.02%
YoY %	-32.66%	-8.01%	-0.51%	12.08%	24.48%	25.21%	-	-
Horiz. %	107.66%	159.88%	173.80%	174.70%	155.86%	125.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.10%	13.52%	12.24%	7.81%	-9.54%	-1.75%	25.37%	-
YoY %	130.03%	10.46%	56.72%	181.87%	-445.14%	-106.90%	-	-
Horiz. %	122.59%	53.29%	48.25%	30.78%	-37.60%	-6.90%	100.00%	-
Total Cost	393,291	351,697	433,442	298,176	217,114	194,256	200,158	56.68%
YoY %	11.83%	-18.86%	45.36%	37.34%	11.77%	-2.95%	-	-
Horiz. %	196.49%	175.71%	216.55%	148.97%	108.47%	97.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,067,745	950,474	952,666	960,400	970,794	946,809	917,303	10.62%
YoY %	12.34%	-0.23%	-0.81%	-1.07%	2.53%	3.22%	-	-
Horiz. %	116.40%	103.62%	103.86%	104.70%	105.83%	103.22%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	19,152	25,345	38,106	-	19,035	25,503	37,826	-36.39%
YoY %	-24.43%	-33.49%	0.00%	-	-25.36%	-32.58%	-	-
Horiz. %	50.63%	67.00%	100.74%	-	50.32%	67.42%	100.00%	-
Div Payout %	38.39%	34.21%	47.32%	-	26.36%	43.96%	81.63%	-
YoY %	12.22%	-27.70%	0.00%	-	-40.04%	-46.15%	-	-
Horiz. %	47.03%	41.91%	57.97%	-	32.29%	53.85%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	1,067,745	950,474	952,666	960,400	970,794	946,809	917,303	10.62%
YoY %	12.34%	-0.23%	-0.81%	-1.07%	2.53%	3.22%	-	-
Horiz. %	116.40%	103.62%	103.86%	104.70%	105.83%	103.22%	100.00%	-
NOSH	478,809	475,237	476,333	480,200	475,879	478,186	472,836	0.83%
YoY %	0.75%	-0.23%	-0.81%	0.91%	-0.48%	1.13%	-	-
Horiz. %	101.26%	100.51%	100.74%	101.56%	100.64%	101.13%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	10.61%	19.14%	18.60%	25.07%	37.08%	26.13%	21.65%	-
YoY %	-44.57%	2.90%	-25.81%	-32.39%	41.91%	20.69%	-	-
Horiz. %	49.01%	88.41%	85.91%	115.80%	171.27%	120.69%	100.00%	-
ROE	4.67%	7.79%	8.45%	8.43%	7.44%	6.13%	5.05%	-
YoY %	-40.05%	-7.81%	0.24%	13.31%	21.37%	21.39%	-	-
Horiz. %	92.48%	154.26%	167.33%	166.93%	147.33%	121.39%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	91.89	91.53	111.79	82.86	72.51	55.00	54.03	42.34%
YoY %	0.39%	-18.12%	34.91%	14.27%	31.84%	1.80%	-	-
Horiz. %	170.07%	169.41%	206.90%	153.36%	134.20%	101.80%	100.00%	-
EPS	10.50	15.60	17.00	17.20	15.20	12.13	9.80	4.69%
YoY %	-32.69%	-8.24%	-1.16%	13.16%	25.31%	23.78%	-	-
Horiz. %	107.14%	159.18%	173.47%	175.51%	155.10%	123.78%	100.00%	-
DPS	4.00	5.33	8.00	0.00	4.00	5.33	8.00	-36.92%
YoY %	-24.95%	-33.38%	0.00%	0.00%	-24.95%	-33.38%	-	-
Horiz. %	50.00%	66.62%	100.00%	0.00%	50.00%	66.62%	100.00%	-
NAPS	2.23	2.00	2.00	2.00	2.04	1.98	1.94	9.70%
YoY %	11.50%	0.00%	0.00%	-1.96%	3.03%	2.06%	-	-
Horiz. %	114.95%	103.09%	103.09%	103.09%	105.15%	102.06%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 480,200
RPS	81.87	80.94	99.09	74.05	64.21	48.94	47.54	43.53%
YoY %	1.15%	-18.32%	33.81%	15.32%	31.20%	2.94%	-	-
Horiz. %	172.21%	170.26%	208.44%	155.76%	135.07%	102.94%	100.00%	-
EPS	9.28	13.79	14.99	15.06	13.44	10.80	8.62	5.02%
YoY %	-32.70%	-8.01%	-0.46%	12.05%	24.44%	25.29%	-	-
Horiz. %	107.66%	159.98%	173.90%	174.71%	155.92%	125.29%	100.00%	-
DPS	3.56	4.72	7.09	0.00	3.54	4.75	7.04	-36.44%
YoY %	-24.58%	-33.43%	0.00%	0.00%	-25.47%	-32.53%	-	-
Horiz. %	50.57%	67.05%	100.71%	0.00%	50.28%	67.47%	100.00%	-
NAPS	1.9869	1.7687	1.7728	1.7872	1.8065	1.7619	1.707	10.62%
YoY %	12.34%	-0.23%	-0.81%	-1.07%	2.53%	3.22%	-	-
Horiz. %	116.40%	103.61%	103.85%	104.70%	105.83%	103.22%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.35	1.40	1.33	1.44	1.38	1.74	2.11	-
P/RPS	1.47	1.53	1.19	1.74	1.90	3.16	3.91	-47.81%
YoY %	-3.92%	28.57%	-31.61%	-8.42%	-39.87%	-19.18%	-	-
Horiz. %	37.60%	39.13%	30.43%	44.50%	48.59%	80.82%	100.00%	-
P/EPS	12.96	8.98	7.87	8.54	9.09	14.34	21.53	-28.64%
YoY %	44.32%	14.10%	-7.85%	-6.05%	-36.61%	-33.40%	-	-
Horiz. %	60.20%	41.71%	36.55%	39.67%	42.22%	66.60%	100.00%	-
EY	7.72	11.14	12.71	11.71	11.00	6.97	4.64	40.28%
YoY %	-30.70%	-12.35%	8.54%	6.45%	57.82%	50.22%	-	-
Horiz. %	166.38%	240.09%	273.92%	252.37%	237.07%	150.22%	100.00%	-
DY	2.96	3.81	6.02	0.00	2.90	3.07	3.79	-15.15%
YoY %	-22.31%	-36.71%	0.00%	0.00%	-5.54%	-19.00%	-	-
Horiz. %	78.10%	100.53%	158.84%	0.00%	76.52%	81.00%	100.00%	-
P/NAPS	0.61	0.70	0.67	0.72	0.68	0.88	1.09	-32.01%
YoY %	-12.86%	4.48%	-6.94%	5.88%	-22.73%	-19.27%	-	-
Horiz. %	55.96%	64.22%	61.47%	66.06%	62.39%	80.73%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	29/11/10	25/08/10	27/05/10	25/02/10	25/11/09	28/08/09	-
Price	1.26	1.33	1.34	1.25	1.38	1.48	1.86	-
P/RPS	1.37	1.45	1.20	1.51	1.90	2.69	3.44	-45.77%
YoY %	-5.52%	20.83%	-20.53%	-20.53%	-29.37%	-21.80%	-	-
Horiz. %	39.83%	42.15%	34.88%	43.90%	55.23%	78.20%	100.00%	-
P/EPS	12.09	8.53	7.93	7.41	9.09	12.20	18.98	-25.90%
YoY %	41.74%	7.57%	7.02%	-18.48%	-25.49%	-35.72%	-	-
Horiz. %	63.70%	44.94%	41.78%	39.04%	47.89%	64.28%	100.00%	-
EY	8.27	11.72	12.62	13.49	11.00	8.20	5.27	34.92%
YoY %	-29.44%	-7.13%	-6.45%	22.64%	34.15%	55.60%	-	-
Horiz. %	156.93%	222.39%	239.47%	255.98%	208.73%	155.60%	100.00%	-
DY	3.17	4.01	5.97	0.00	2.90	3.60	4.30	-18.34%
YoY %	-20.95%	-32.83%	0.00%	0.00%	-19.44%	-16.28%	-	-
Horiz. %	73.72%	93.26%	138.84%	0.00%	67.44%	83.72%	100.00%	-
P/NAPS	0.57	0.67	0.67	0.63	0.68	0.75	0.96	-29.28%
YoY %	-14.93%	0.00%	6.35%	-7.35%	-9.33%	-21.88%	-	-
Horiz. %	59.38%	69.79%	69.79%	65.62%	70.83%	78.12%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Rocketlauncher

All Eyes on E.A. Technique – What to Watch for in 2024

2

Flowinvestment

A Prime Investment Opportunity in Yong Tai Berhad?

3

Eggyrice

KGW Group – Poised to Challenge RM0.300

4

Grand Mustah Trading Journey

APPASIA (0119) The Dual Beneficiary from E-Invoicing Malaysia & Byte Dance (Tik Tok)

5

BFM Podcast

POTP Ep549: Hits From The 60s To 80s

6

Good Articles to Share

China's June factory activity contracts for second month

7

Good Articles to Share

Costco has discounted travel rates: What to know #shorts

8

Good Articles to Share

Fortnite content creator weighs in on career choice: Treat it like it's a business

Hot Stocks Today >

1

PERAK TRANSIT BERHAD

1000

2

MALAYSIAN PACIFIC INDUSTRIES

921

3

HONG LEONG INDUSTRIES BHD

908

4

JCY INTERNATIONAL BERHAD

413

5

GENTING BHD

372

6

KIP REAL ESTATE INVESTMENT TRUST

333

7

YTL POWER INTERNATIONAL BHD

293

8

UCHI TECHNOLOGIES BHD

281

9

MALAYAN BANKING BHD

236

10

DAGANG NEXCHANGE BERHAD

228

Daily Stocks

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.055

+0.01

56,261,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

SIMEPROP-C24

0.36

-0.035

100,000

0.005

0.00

73,200

0.005

0.00

73,200

More active Stocks

0.055

+0.01

56,261,700

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....