[KPS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 70.15%
YoY- 637.09%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 275,553 262,693 262,928 260,396 422,157 406,781 445,346 -27.28%
PBT 78,397 110,852 121,104 131,028 67,113 150,781 67,716 10.20%
Tax -18,289 -26,458 -17,250 -57,144 -21,877 -38,078 -41,766 -42.19%
NP 60,108 84,393 103,854 73,884 45,236 112,702 25,950 74.61%
-
NP to SH 59,028 84,048 98,312 79,016 46,440 104,413 43,828 21.84%
-
Tax Rate 23.33% 23.87% 14.24% 43.61% 32.60% 25.25% 61.68% -
Total Cost 215,445 178,300 159,074 186,512 376,921 294,078 419,396 -35.72%
-
Net Worth 1,135,356 1,122,231 1,097,658 1,084,061 1,069,941 1,112,574 1,067,116 4.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 28,622 38,203 57,269 77,088 19,106 25,466 19,055 30.99%
Div Payout % 48.49% 45.45% 58.25% 97.56% 41.14% 24.39% 43.48% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,135,356 1,122,231 1,097,658 1,084,061 1,069,941 1,112,574 1,067,116 4.19%
NOSH 477,040 477,545 477,242 481,804 477,652 477,499 476,391 0.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.81% 32.13% 39.50% 28.37% 10.72% 27.71% 5.83% -
ROE 5.20% 7.49% 8.96% 7.29% 4.34% 9.38% 4.11% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.76 55.01 55.09 54.05 88.38 85.19 93.48 -27.34%
EPS 12.40 17.60 20.60 16.40 9.70 21.87 9.20 21.90%
DPS 6.00 8.00 12.00 16.00 4.00 5.33 4.00 30.87%
NAPS 2.38 2.35 2.30 2.25 2.24 2.33 2.24 4.10%
Adjusted Per Share Value based on latest NOSH - 481,804
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.11 47.77 47.82 47.36 76.78 73.98 80.99 -27.28%
EPS 10.74 15.29 17.88 14.37 8.45 18.99 7.97 21.89%
DPS 5.21 6.95 10.42 14.02 3.47 4.63 3.47 30.95%
NAPS 2.0648 2.041 1.9963 1.9715 1.9459 2.0234 1.9407 4.19%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.91 0.95 1.03 1.02 0.91 0.82 1.13 -
P/RPS 1.58 1.73 1.87 1.89 1.03 0.96 1.21 19.37%
P/EPS 7.35 5.40 5.00 6.22 9.36 3.75 12.28 -28.86%
EY 13.60 18.53 20.00 16.08 10.68 26.67 8.14 40.58%
DY 6.59 8.42 11.65 15.69 4.40 6.50 3.54 51.04%
P/NAPS 0.38 0.40 0.45 0.45 0.41 0.35 0.50 -16.65%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 30/08/12 30/05/12 29/02/12 30/11/11 25/08/11 -
Price 1.03 0.92 1.00 1.01 1.10 0.93 0.93 -
P/RPS 1.78 1.67 1.82 1.87 1.24 1.09 0.99 47.59%
P/EPS 8.32 5.23 4.85 6.16 11.31 4.25 10.11 -12.13%
EY 12.01 19.13 20.60 16.24 8.84 23.51 9.89 13.75%
DY 5.83 8.70 12.00 15.84 3.64 5.73 4.30 22.38%
P/NAPS 0.43 0.39 0.43 0.45 0.49 0.40 0.42 1.57%

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