[KPS] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 695.81%
YoY- -45.58%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 65,099 422,157 305,086 222,673 112,607 439,980 326,227 -65.81%
PBT 32,757 67,113 113,086 33,858 -9,310 67,764 72,215 -40.93%
Tax -14,286 -21,877 -28,559 -20,883 -10,926 -21,075 -9,761 28.87%
NP 18,471 45,236 84,527 12,975 -20,236 46,689 62,454 -55.57%
-
NP to SH 19,754 46,440 78,310 21,914 -3,678 49,887 55,565 -49.78%
-
Tax Rate 43.61% 32.60% 25.25% 61.68% - 31.10% 13.52% -
Total Cost 46,628 376,921 220,559 209,698 132,843 393,291 263,773 -68.46%
-
Net Worth 1,084,061 1,069,941 1,112,574 1,067,116 1,011,450 1,067,745 950,475 9.15%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 19,272 19,106 19,100 9,527 - 19,152 19,009 0.91%
Div Payout % 97.56% 41.14% 24.39% 43.48% - 38.39% 34.21% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,084,061 1,069,941 1,112,574 1,067,116 1,011,450 1,067,745 950,475 9.15%
NOSH 481,804 477,652 477,500 476,391 459,749 478,809 475,237 0.91%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 28.37% 10.72% 27.71% 5.83% -17.97% 10.61% 19.14% -
ROE 1.82% 4.34% 7.04% 2.05% -0.36% 4.67% 5.85% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 13.51 88.38 63.89 46.74 24.49 91.89 68.65 -66.13%
EPS 4.10 9.70 16.40 4.60 -0.80 10.50 11.70 -50.26%
DPS 4.00 4.00 4.00 2.00 0.00 4.00 4.00 0.00%
NAPS 2.25 2.24 2.33 2.24 2.20 2.23 2.00 8.16%
Adjusted Per Share Value based on latest NOSH - 475,470
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.84 76.78 55.48 40.50 20.48 80.02 59.33 -65.81%
EPS 3.59 8.45 14.24 3.99 -0.67 9.07 10.11 -49.82%
DPS 3.50 3.47 3.47 1.73 0.00 3.48 3.46 0.76%
NAPS 1.9715 1.9459 2.0234 1.9407 1.8395 1.9419 1.7286 9.15%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.02 0.91 0.82 1.13 1.23 1.35 1.40 -
P/RPS 7.55 1.03 1.28 2.42 5.02 1.47 2.04 139.07%
P/EPS 24.88 9.36 5.00 24.57 -153.75 12.96 11.97 62.79%
EY 4.02 10.68 20.00 4.07 -0.65 7.72 8.35 -38.54%
DY 3.92 4.40 4.88 1.77 0.00 2.96 2.86 23.36%
P/NAPS 0.45 0.41 0.35 0.50 0.56 0.61 0.70 -25.49%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 30/11/11 25/08/11 31/05/11 23/02/11 29/11/10 -
Price 1.01 1.10 0.93 0.93 1.08 1.26 1.33 -
P/RPS 7.48 1.24 1.46 1.99 4.41 1.37 1.94 145.68%
P/EPS 24.63 11.31 5.67 20.22 -135.00 12.09 11.38 67.24%
EY 4.06 8.84 17.63 4.95 -0.74 8.27 8.79 -40.21%
DY 3.96 3.64 4.30 2.15 0.00 3.17 3.01 20.04%
P/NAPS 0.45 0.49 0.40 0.42 0.49 0.57 0.67 -23.28%

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