[KPS] QoQ 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- -23.62%
YoY- -24.82%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 110,066 112,607 113,753 59,977 166,771 99,479 147,830 -17.89%
PBT 43,168 -9,310 -4,451 15,781 29,388 27,046 66,149 -24.82%
Tax -9,957 -10,926 -11,314 -2,856 -4,794 -2,111 10,259 -
NP 33,211 -20,236 -15,765 12,925 24,594 24,935 76,408 -42.70%
-
NP to SH 32,332 -3,678 -5,679 15,298 20,030 20,238 28,709 8.26%
-
Tax Rate 23.07% - - 18.10% 16.31% 7.81% -15.51% -
Total Cost 76,855 132,843 129,518 47,052 142,177 74,544 71,422 5.02%
-
Net Worth 1,065,054 1,011,450 962,115 943,900 945,066 960,400 945,492 8.28%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,509 - - - 18,901 - - -
Div Payout % 29.41% - - - 94.37% - - -
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 1,065,054 1,011,450 962,115 943,900 945,066 960,400 945,492 8.28%
NOSH 475,470 459,749 490,874 471,950 472,533 480,200 472,746 0.38%
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 30.17% -17.97% -13.86% 21.55% 14.75% 25.07% 51.69% -
ROE 3.04% -0.36% -0.59% 1.62% 2.12% 2.11% 3.04% -
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 23.15 24.49 23.17 12.71 35.29 20.72 31.27 -18.20%
EPS 6.80 -0.80 -1.20 3.20 4.20 4.30 6.00 8.72%
DPS 2.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.24 2.20 1.96 2.00 2.00 2.00 2.00 7.87%
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 20.02 20.48 20.69 10.91 30.33 18.09 26.89 -17.89%
EPS 5.88 -0.67 -1.03 2.78 3.64 3.68 5.22 8.28%
DPS 1.73 0.00 0.00 0.00 3.44 0.00 0.00 -
NAPS 1.937 1.8395 1.7498 1.7166 1.7187 1.7466 1.7195 8.28%
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 4.88 5.02 5.83 11.02 3.77 6.95 4.41 7.00%
P/EPS 16.62 -153.75 -116.69 43.19 31.38 34.17 22.72 -18.86%
EY 6.02 -0.65 -0.86 2.32 3.19 2.93 4.40 23.31%
DY 1.77 0.00 0.00 0.00 3.01 0.00 0.00 -
P/NAPS 0.50 0.56 0.69 0.70 0.67 0.72 0.69 -19.37%
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 4.02 4.41 5.44 10.47 3.80 6.03 4.41 -6.00%
P/EPS 13.68 -135.00 -108.91 41.03 31.61 29.66 22.72 -28.76%
EY 7.31 -0.74 -0.92 2.44 3.16 3.37 4.40 40.40%
DY 2.15 0.00 0.00 0.00 2.99 0.00 0.00 -
P/NAPS 0.42 0.49 0.64 0.67 0.67 0.63 0.69 -28.24%

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