[KPS] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 37.99%
YoY- 27.69%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 222,673 112,607 439,980 326,227 266,250 99,479 345,069 -25.38%
PBT 33,858 -9,310 67,764 72,215 56,434 27,046 116,810 -56.30%
Tax -20,883 -10,926 -21,075 -9,761 -6,905 -2,111 11,145 -
NP 12,975 -20,236 46,689 62,454 49,529 24,935 127,955 -78.34%
-
NP to SH 21,914 -3,678 49,887 55,565 40,268 20,238 72,224 -54.94%
-
Tax Rate 61.68% - 31.10% 13.52% 12.24% 7.81% -9.54% -
Total Cost 209,698 132,843 393,291 263,773 216,721 74,544 217,114 -2.29%
-
Net Worth 1,067,116 1,011,450 1,067,745 950,475 952,666 960,400 970,794 6.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,527 - 19,152 19,009 19,053 - 19,035 -37.04%
Div Payout % 43.48% - 38.39% 34.21% 47.32% - 26.36% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,067,116 1,011,450 1,067,745 950,475 952,666 960,400 970,794 6.52%
NOSH 476,391 459,749 478,809 475,237 476,333 480,200 475,879 0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.83% -17.97% 10.61% 19.14% 18.60% 25.07% 37.08% -
ROE 2.05% -0.36% 4.67% 5.85% 4.23% 2.11% 7.44% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 46.74 24.49 91.89 68.65 55.90 20.72 72.51 -25.43%
EPS 4.60 -0.80 10.50 11.70 8.50 4.30 15.20 -55.02%
DPS 2.00 0.00 4.00 4.00 4.00 0.00 4.00 -37.08%
NAPS 2.24 2.20 2.23 2.00 2.00 2.00 2.04 6.45%
Adjusted Per Share Value based on latest NOSH - 471,950
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.50 20.48 80.02 59.33 48.42 18.09 62.76 -25.38%
EPS 3.99 -0.67 9.07 10.11 7.32 3.68 13.14 -54.92%
DPS 1.73 0.00 3.48 3.46 3.47 0.00 3.46 -37.08%
NAPS 1.9407 1.8395 1.9419 1.7286 1.7326 1.7466 1.7655 6.52%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.13 1.23 1.35 1.40 1.33 1.44 1.38 -
P/RPS 2.42 5.02 1.47 2.04 2.38 6.95 1.90 17.55%
P/EPS 24.57 -153.75 12.96 11.97 15.73 34.17 9.09 94.39%
EY 4.07 -0.65 7.72 8.35 6.36 2.93 11.00 -48.55%
DY 1.77 0.00 2.96 2.86 3.01 0.00 2.90 -28.11%
P/NAPS 0.50 0.56 0.61 0.70 0.67 0.72 0.68 -18.58%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 23/02/11 29/11/10 25/08/10 27/05/10 25/02/10 -
Price 0.93 1.08 1.26 1.33 1.34 1.25 1.38 -
P/RPS 1.99 4.41 1.37 1.94 2.40 6.03 1.90 3.14%
P/EPS 20.22 -135.00 12.09 11.38 15.85 29.66 9.09 70.65%
EY 4.95 -0.74 8.27 8.79 6.31 3.37 11.00 -41.36%
DY 2.15 0.00 3.17 3.01 2.99 0.00 2.90 -18.13%
P/NAPS 0.42 0.49 0.57 0.67 0.67 0.63 0.68 -27.53%

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