[KPS] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 257.35%
YoY- 40.93%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 131,464 65,099 422,157 305,086 222,673 112,607 439,980 -55.33%
PBT 60,552 32,757 67,113 113,086 33,858 -9,310 67,764 -7.23%
Tax -8,625 -14,286 -21,877 -28,559 -20,883 -10,926 -21,075 -44.90%
NP 51,927 18,471 45,236 84,527 12,975 -20,236 46,689 7.35%
-
NP to SH 49,156 19,754 46,440 78,310 21,914 -3,678 49,887 -0.98%
-
Tax Rate 14.24% 43.61% 32.60% 25.25% 61.68% - 31.10% -
Total Cost 79,537 46,628 376,921 220,559 209,698 132,843 393,291 -65.57%
-
Net Worth 1,097,658 1,084,061 1,069,941 1,112,574 1,067,116 1,011,450 1,067,745 1.86%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 28,634 19,272 19,106 19,100 9,527 - 19,152 30.78%
Div Payout % 58.25% 97.56% 41.14% 24.39% 43.48% - 38.39% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,097,658 1,084,061 1,069,941 1,112,574 1,067,116 1,011,450 1,067,745 1.86%
NOSH 477,242 481,804 477,652 477,500 476,391 459,749 478,809 -0.21%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 39.50% 28.37% 10.72% 27.71% 5.83% -17.97% 10.61% -
ROE 4.48% 1.82% 4.34% 7.04% 2.05% -0.36% 4.67% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.55 13.51 88.38 63.89 46.74 24.49 91.89 -55.23%
EPS 10.30 4.10 9.70 16.40 4.60 -0.80 10.50 -1.27%
DPS 6.00 4.00 4.00 4.00 2.00 0.00 4.00 31.06%
NAPS 2.30 2.25 2.24 2.33 2.24 2.20 2.23 2.08%
Adjusted Per Share Value based on latest NOSH - 477,932
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.46 12.11 78.56 56.77 41.44 20.95 81.87 -55.34%
EPS 9.15 3.68 8.64 14.57 4.08 -0.68 9.28 -0.93%
DPS 5.33 3.59 3.56 3.55 1.77 0.00 3.56 30.90%
NAPS 2.0426 2.0173 1.991 2.0703 1.9858 1.8822 1.9869 1.86%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 1.02 0.91 0.82 1.13 1.23 1.35 -
P/RPS 3.74 7.55 1.03 1.28 2.42 5.02 1.47 86.47%
P/EPS 10.00 24.88 9.36 5.00 24.57 -153.75 12.96 -15.88%
EY 10.00 4.02 10.68 20.00 4.07 -0.65 7.72 18.84%
DY 5.83 3.92 4.40 4.88 1.77 0.00 2.96 57.19%
P/NAPS 0.45 0.45 0.41 0.35 0.50 0.56 0.61 -18.37%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 30/11/11 25/08/11 31/05/11 23/02/11 -
Price 1.00 1.01 1.10 0.93 0.93 1.08 1.26 -
P/RPS 3.63 7.48 1.24 1.46 1.99 4.41 1.37 91.59%
P/EPS 9.71 24.63 11.31 5.67 20.22 -135.00 12.09 -13.60%
EY 10.30 4.06 8.84 17.63 4.95 -0.74 8.27 15.77%
DY 6.00 3.96 3.64 4.30 2.15 0.00 3.17 53.07%
P/NAPS 0.43 0.45 0.49 0.40 0.42 0.49 0.57 -17.14%

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