[KPS] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 107.38%
YoY- -5.82%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 330,948 374,649 422,157 418,839 396,403 453,108 439,980 -17.30%
PBT 93,807 109,180 67,113 108,635 45,188 31,408 67,764 24.23%
Tax -9,619 -25,237 -21,877 -39,873 -35,053 -29,890 -21,075 -40.74%
NP 84,188 83,943 45,236 68,762 10,135 1,518 46,689 48.19%
-
NP to SH 73,682 76,612 53,180 79,371 38,273 25,971 49,887 29.72%
-
Tax Rate 10.25% 23.12% 32.60% 36.70% 77.57% 95.17% 31.10% -
Total Cost 246,760 290,706 376,921 350,077 386,268 451,590 393,291 -26.73%
-
Net Worth 1,090,719 1,084,061 1,088,253 1,113,581 1,065,054 1,011,450 962,115 8.73%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 38,302 38,327 19,055 9,509 9,509 18,901 18,901 60.20%
Div Payout % 51.98% 50.03% 35.83% 11.98% 24.85% 72.78% 37.89% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,090,719 1,084,061 1,088,253 1,113,581 1,065,054 1,011,450 962,115 8.73%
NOSH 474,225 481,804 477,304 477,932 475,470 459,749 490,874 -2.27%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.44% 22.41% 10.72% 16.42% 2.56% 0.34% 10.61% -
ROE 6.76% 7.07% 4.89% 7.13% 3.59% 2.57% 5.19% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 69.79 77.76 88.45 87.64 83.37 98.56 89.63 -15.37%
EPS 15.54 15.90 11.14 16.61 8.05 5.65 10.16 32.78%
DPS 8.00 8.00 3.99 1.99 2.00 4.11 3.85 62.90%
NAPS 2.30 2.25 2.28 2.33 2.24 2.20 1.96 11.26%
Adjusted Per Share Value based on latest NOSH - 477,932
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.19 68.14 76.78 76.17 72.09 82.40 80.02 -17.30%
EPS 13.40 13.93 9.67 14.43 6.96 4.72 9.07 29.74%
DPS 6.97 6.97 3.47 1.73 1.73 3.44 3.44 60.19%
NAPS 1.9836 1.9715 1.9792 2.0252 1.937 1.8395 1.7498 8.72%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 1.02 0.91 0.82 1.13 1.23 1.35 -
P/RPS 1.48 1.31 1.03 0.94 1.36 1.25 1.51 -1.33%
P/EPS 6.63 6.41 8.17 4.94 14.04 21.77 13.28 -37.09%
EY 15.08 15.59 12.24 20.25 7.12 4.59 7.53 58.94%
DY 7.77 7.84 4.39 2.43 1.77 3.34 2.85 95.27%
P/NAPS 0.45 0.45 0.40 0.35 0.50 0.56 0.69 -24.81%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 30/11/11 25/08/11 31/05/11 23/02/11 -
Price 1.00 1.01 1.10 0.93 0.93 1.08 1.26 -
P/RPS 1.43 1.30 1.24 1.06 1.12 1.10 1.41 0.94%
P/EPS 6.44 6.35 9.87 5.60 11.55 19.12 12.40 -35.41%
EY 15.54 15.74 10.13 17.86 8.66 5.23 8.07 54.84%
DY 8.00 7.92 3.63 2.14 2.15 3.81 3.06 89.88%
P/NAPS 0.43 0.45 0.48 0.40 0.42 0.49 0.64 -23.30%

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