[KPS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -107.37%
YoY- -118.17%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 422,157 305,086 222,673 112,607 439,980 326,227 266,250 35.86%
PBT 67,113 113,086 33,858 -9,310 67,764 72,215 56,434 12.21%
Tax -21,877 -28,559 -20,883 -10,926 -21,075 -9,761 -6,905 115.26%
NP 45,236 84,527 12,975 -20,236 46,689 62,454 49,529 -5.84%
-
NP to SH 46,440 78,310 21,914 -3,678 49,887 55,565 40,268 9.94%
-
Tax Rate 32.60% 25.25% 61.68% - 31.10% 13.52% 12.24% -
Total Cost 376,921 220,559 209,698 132,843 393,291 263,773 216,721 44.47%
-
Net Worth 1,069,941 1,112,574 1,067,116 1,011,450 1,067,745 950,475 952,666 8.02%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 19,106 19,100 9,527 - 19,152 19,009 19,053 0.18%
Div Payout % 41.14% 24.39% 43.48% - 38.39% 34.21% 47.32% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,069,941 1,112,574 1,067,116 1,011,450 1,067,745 950,475 952,666 8.02%
NOSH 477,652 477,500 476,391 459,749 478,809 475,237 476,333 0.18%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.72% 27.71% 5.83% -17.97% 10.61% 19.14% 18.60% -
ROE 4.34% 7.04% 2.05% -0.36% 4.67% 5.85% 4.23% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 88.38 63.89 46.74 24.49 91.89 68.65 55.90 35.60%
EPS 9.70 16.40 4.60 -0.80 10.50 11.70 8.50 9.17%
DPS 4.00 4.00 2.00 0.00 4.00 4.00 4.00 0.00%
NAPS 2.24 2.33 2.24 2.20 2.23 2.00 2.00 7.82%
Adjusted Per Share Value based on latest NOSH - 459,749
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 78.56 56.77 41.44 20.95 81.87 60.71 49.55 35.85%
EPS 8.64 14.57 4.08 -0.68 9.28 10.34 7.49 9.96%
DPS 3.56 3.55 1.77 0.00 3.56 3.54 3.55 0.18%
NAPS 1.991 2.0703 1.9858 1.8822 1.9869 1.7687 1.7728 8.02%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.91 0.82 1.13 1.23 1.35 1.40 1.33 -
P/RPS 1.03 1.28 2.42 5.02 1.47 2.04 2.38 -42.69%
P/EPS 9.36 5.00 24.57 -153.75 12.96 11.97 15.73 -29.18%
EY 10.68 20.00 4.07 -0.65 7.72 8.35 6.36 41.14%
DY 4.40 4.88 1.77 0.00 2.96 2.86 3.01 28.71%
P/NAPS 0.41 0.35 0.50 0.56 0.61 0.70 0.67 -27.85%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 31/05/11 23/02/11 29/11/10 25/08/10 -
Price 1.10 0.93 0.93 1.08 1.26 1.33 1.34 -
P/RPS 1.24 1.46 1.99 4.41 1.37 1.94 2.40 -35.53%
P/EPS 11.31 5.67 20.22 -135.00 12.09 11.38 15.85 -20.09%
EY 8.84 17.63 4.95 -0.74 8.27 8.79 6.31 25.12%
DY 3.64 4.30 2.15 0.00 3.17 3.01 2.99 13.97%
P/NAPS 0.49 0.40 0.42 0.49 0.57 0.67 0.67 -18.78%

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