[KPS] QoQ 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- 161.98%
YoY- 637.09%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 78,533 65,556 66,365 65,099 117,071 82,413 110,066 -20.06%
PBT -4,741 22,587 27,795 32,757 -45,973 79,228 43,168 -
Tax 1,555 -11,219 5,661 -14,286 6,682 -7,676 -9,957 -
NP -3,186 11,368 33,456 18,471 -39,291 71,552 33,211 -
-
NP to SH -4,007 13,868 29,402 19,754 -31,870 56,396 32,332 -
-
Tax Rate - 49.67% -20.37% 43.61% - 9.69% 23.07% -
Total Cost 81,719 54,188 32,909 46,628 156,362 10,861 76,855 4.15%
-
Net Worth 1,155,490 1,124,758 1,090,719 1,084,061 1,088,253 1,113,581 1,065,054 5.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 9,484 19,272 9,546 9,558 9,509 -
Div Payout % - - 32.26% 97.56% 0.00% 16.95% 29.41% -
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 1,155,490 1,124,758 1,090,719 1,084,061 1,088,253 1,113,581 1,065,054 5.55%
NOSH 485,499 478,620 474,225 481,804 477,304 477,932 475,470 1.39%
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 -4.06% 17.34% 50.41% 28.37% -33.56% 86.82% 30.17% -
ROE -0.35% 1.23% 2.70% 1.82% -2.93% 5.06% 3.04% -
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 16.18 13.70 13.99 13.51 24.53 17.24 23.15 -21.15%
EPS -0.80 2.90 6.20 4.10 -6.70 11.80 6.80 -
DPS 0.00 0.00 2.00 4.00 2.00 2.00 2.00 -
NAPS 2.38 2.35 2.30 2.25 2.28 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 14.28 11.92 12.07 11.84 21.29 14.99 20.02 -20.08%
EPS -0.73 2.52 5.35 3.59 -5.80 10.26 5.88 -
DPS 0.00 0.00 1.72 3.50 1.74 1.74 1.73 -
NAPS 2.1014 2.0455 1.9836 1.9715 1.9792 2.0252 1.937 5.55%
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 5.63 6.94 7.36 7.55 3.71 4.76 4.88 9.95%
P/EPS -110.26 32.79 16.61 24.88 -13.63 6.95 16.62 -
EY -0.91 3.05 6.02 4.02 -7.34 14.39 6.02 -
DY 0.00 0.00 1.94 3.92 2.20 2.44 1.77 -
P/NAPS 0.38 0.40 0.45 0.45 0.40 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 6.37 6.72 7.15 7.48 4.48 5.39 4.02 35.72%
P/EPS -124.80 31.75 16.13 24.63 -16.47 7.88 13.68 -
EY -0.80 3.15 6.20 4.06 -6.07 12.69 7.31 -
DY 0.00 0.00 2.00 3.96 1.82 2.15 2.15 -
P/NAPS 0.43 0.39 0.43 0.45 0.48 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