[KPS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 57.77%
YoY- -111.3%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 483,591 382,587 345,069 266,236 267,843 269,818 305,827 35.84%
PBT 136,199 143,045 116,811 -22,461 -16,025 -25,779 -4,148 -
Tax 13,637 8,972 11,145 -2,677 -15,539 -4,637 -10,298 -
NP 149,836 152,017 127,956 -25,138 -31,564 -30,416 -14,446 -
-
NP to SH 89,325 85,777 72,226 -6,181 -14,637 -11,832 -4,503 -
-
Tax Rate -10.01% -6.27% -9.54% - - - - -
Total Cost 333,755 230,570 217,113 291,374 299,407 300,234 320,273 2.79%
-
Net Worth 945,066 960,400 945,492 936,954 913,573 926,627 912,848 2.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 18,901 18,836 18,836 18,836 18,836 18,816 18,816 0.30%
Div Payout % 21.16% 21.96% 26.08% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 945,066 960,400 945,492 936,954 913,573 926,627 912,848 2.34%
NOSH 472,533 480,200 472,746 473,209 470,914 477,642 475,442 -0.40%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 30.98% 39.73% 37.08% -9.44% -11.78% -11.27% -4.72% -
ROE 9.45% 8.93% 7.64% -0.66% -1.60% -1.28% -0.49% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 102.34 79.67 72.99 56.26 56.88 56.49 64.32 36.40%
EPS 18.90 17.86 15.28 -1.31 -3.11 -2.48 -0.95 -
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 2.00 2.00 2.00 1.98 1.94 1.94 1.92 2.76%
Adjusted Per Share Value based on latest NOSH - 473,209
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 89.99 71.19 64.21 49.54 49.84 50.21 56.91 35.84%
EPS 16.62 15.96 13.44 -1.15 -2.72 -2.20 -0.84 -
DPS 3.52 3.51 3.51 3.51 3.51 3.50 3.50 0.38%
NAPS 1.7586 1.7872 1.7594 1.7435 1.70 1.7243 1.6987 2.34%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.33 1.44 1.38 1.74 2.11 1.40 1.43 -
P/RPS 1.30 1.81 1.89 3.09 3.71 2.48 2.22 -30.07%
P/EPS 7.04 8.06 9.03 -133.21 -67.88 -56.52 -150.98 -
EY 14.21 12.40 11.07 -0.75 -1.47 -1.77 -0.66 -
DY 3.01 2.78 2.90 2.30 1.90 2.86 2.80 4.95%
P/NAPS 0.67 0.72 0.69 0.88 1.09 0.72 0.74 -6.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 -
Price 1.34 1.25 1.38 1.48 1.86 1.94 1.42 -
P/RPS 1.31 1.57 1.89 2.63 3.27 3.43 2.21 -29.50%
P/EPS 7.09 7.00 9.03 -113.31 -59.84 -78.32 -149.93 -
EY 14.11 14.29 11.07 -0.88 -1.67 -1.28 -0.67 -
DY 2.99 3.20 2.90 2.70 2.15 2.06 2.82 3.99%
P/NAPS 0.67 0.63 0.69 0.75 0.96 1.00 0.74 -6.42%

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