[KPS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -40.7%
YoY- -6.91%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 197,020 131,464 65,099 422,157 305,086 222,673 112,607 45.05%
PBT 83,139 60,552 32,757 67,113 113,086 33,858 -9,310 -
Tax -19,844 -8,625 -14,286 -21,877 -28,559 -20,883 -10,926 48.69%
NP 63,295 51,927 18,471 45,236 84,527 12,975 -20,236 -
-
NP to SH 63,036 49,156 19,754 46,440 78,310 21,914 -3,678 -
-
Tax Rate 23.87% 14.24% 43.61% 32.60% 25.25% 61.68% - -
Total Cost 133,725 79,537 46,628 376,921 220,559 209,698 132,843 0.44%
-
Net Worth 1,122,231 1,097,658 1,084,061 1,069,941 1,112,574 1,067,116 1,011,450 7.15%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 28,652 28,634 19,272 19,106 19,100 9,527 - -
Div Payout % 45.45% 58.25% 97.56% 41.14% 24.39% 43.48% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,122,231 1,097,658 1,084,061 1,069,941 1,112,574 1,067,116 1,011,450 7.15%
NOSH 477,545 477,242 481,804 477,652 477,500 476,391 459,749 2.55%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 32.13% 39.50% 28.37% 10.72% 27.71% 5.83% -17.97% -
ROE 5.62% 4.48% 1.82% 4.34% 7.04% 2.05% -0.36% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 41.26 27.55 13.51 88.38 63.89 46.74 24.49 41.45%
EPS 13.20 10.30 4.10 9.70 16.40 4.60 -0.80 -
DPS 6.00 6.00 4.00 4.00 4.00 2.00 0.00 -
NAPS 2.35 2.30 2.25 2.24 2.33 2.24 2.20 4.48%
Adjusted Per Share Value based on latest NOSH - 477,304
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 36.66 24.46 12.11 78.56 56.77 41.44 20.95 45.06%
EPS 11.73 9.15 3.68 8.64 14.57 4.08 -0.68 -
DPS 5.33 5.33 3.59 3.56 3.55 1.77 0.00 -
NAPS 2.0883 2.0426 2.0173 1.991 2.0703 1.9858 1.8822 7.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.95 1.03 1.02 0.91 0.82 1.13 1.23 -
P/RPS 2.30 3.74 7.55 1.03 1.28 2.42 5.02 -40.48%
P/EPS 7.20 10.00 24.88 9.36 5.00 24.57 -153.75 -
EY 13.89 10.00 4.02 10.68 20.00 4.07 -0.65 -
DY 6.32 5.83 3.92 4.40 4.88 1.77 0.00 -
P/NAPS 0.40 0.45 0.45 0.41 0.35 0.50 0.56 -20.04%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 30/05/12 29/02/12 30/11/11 25/08/11 31/05/11 -
Price 0.92 1.00 1.01 1.10 0.93 0.93 1.08 -
P/RPS 2.23 3.63 7.48 1.24 1.46 1.99 4.41 -36.44%
P/EPS 6.97 9.71 24.63 11.31 5.67 20.22 -135.00 -
EY 14.35 10.30 4.06 8.84 17.63 4.95 -0.74 -
DY 6.52 6.00 3.96 3.64 4.30 2.15 0.00 -
P/NAPS 0.39 0.43 0.45 0.49 0.40 0.42 0.49 -14.08%

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