[KPS] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -57.46%
YoY- 637.09%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 275,553 197,020 131,464 65,099 422,157 305,086 222,673 15.18%
PBT 78,397 83,139 60,552 32,757 67,113 113,086 33,858 74.57%
Tax -18,289 -19,844 -8,625 -14,286 -21,877 -28,559 -20,883 -8.42%
NP 60,108 63,295 51,927 18,471 45,236 84,527 12,975 176.60%
-
NP to SH 59,028 63,036 49,156 19,754 46,440 78,310 21,914 93.01%
-
Tax Rate 23.33% 23.87% 14.24% 43.61% 32.60% 25.25% 61.68% -
Total Cost 215,445 133,725 79,537 46,628 376,921 220,559 209,698 1.81%
-
Net Worth 1,135,356 1,122,231 1,097,658 1,084,061 1,069,941 1,112,574 1,067,116 4.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 28,622 28,652 28,634 19,272 19,106 19,100 9,527 107.51%
Div Payout % 48.49% 45.45% 58.25% 97.56% 41.14% 24.39% 43.48% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,135,356 1,122,231 1,097,658 1,084,061 1,069,941 1,112,574 1,067,116 4.19%
NOSH 477,040 477,545 477,242 481,804 477,652 477,500 476,391 0.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.81% 32.13% 39.50% 28.37% 10.72% 27.71% 5.83% -
ROE 5.20% 5.62% 4.48% 1.82% 4.34% 7.04% 2.05% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.76 41.26 27.55 13.51 88.38 63.89 46.74 15.08%
EPS 12.40 13.20 10.30 4.10 9.70 16.40 4.60 93.10%
DPS 6.00 6.00 6.00 4.00 4.00 4.00 2.00 107.31%
NAPS 2.38 2.35 2.30 2.25 2.24 2.33 2.24 4.10%
Adjusted Per Share Value based on latest NOSH - 481,804
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 51.28 36.66 24.46 12.11 78.56 56.77 41.44 15.18%
EPS 10.98 11.73 9.15 3.68 8.64 14.57 4.08 92.89%
DPS 5.33 5.33 5.33 3.59 3.56 3.55 1.77 107.83%
NAPS 2.1127 2.0883 2.0426 2.0173 1.991 2.0703 1.9858 4.19%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.91 0.95 1.03 1.02 0.91 0.82 1.13 -
P/RPS 1.58 2.30 3.74 7.55 1.03 1.28 2.42 -24.64%
P/EPS 7.35 7.20 10.00 24.88 9.36 5.00 24.57 -55.10%
EY 13.60 13.89 10.00 4.02 10.68 20.00 4.07 122.69%
DY 6.59 6.32 5.83 3.92 4.40 4.88 1.77 139.26%
P/NAPS 0.38 0.40 0.45 0.45 0.41 0.35 0.50 -16.65%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 30/08/12 30/05/12 29/02/12 30/11/11 25/08/11 -
Price 1.03 0.92 1.00 1.01 1.10 0.93 0.93 -
P/RPS 1.78 2.23 3.63 7.48 1.24 1.46 1.99 -7.13%
P/EPS 8.32 6.97 9.71 24.63 11.31 5.67 20.22 -44.52%
EY 12.01 14.35 10.30 4.06 8.84 17.63 4.95 80.07%
DY 5.83 6.52 6.00 3.96 3.64 4.30 2.15 93.86%
P/NAPS 0.43 0.39 0.43 0.45 0.49 0.40 0.42 1.57%

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