[KPS] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -40.8%
YoY- -30.93%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 418,839 396,403 453,108 439,980 474,057 483,591 382,587 6.21%
PBT 108,635 45,188 31,408 67,764 138,364 136,199 143,045 -16.74%
Tax -39,873 -35,053 -29,890 -21,075 498 13,637 8,972 -
NP 68,762 10,135 1,518 46,689 138,862 149,836 152,017 -41.04%
-
NP to SH 79,371 38,273 25,971 49,887 84,275 89,325 85,777 -5.03%
-
Tax Rate 36.70% 77.57% 95.17% 31.10% -0.36% -10.01% -6.27% -
Total Cost 350,077 386,268 451,590 393,291 335,195 333,755 230,570 32.06%
-
Net Worth 1,113,581 1,065,054 1,011,450 962,115 943,900 945,066 960,400 10.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 9,509 9,509 18,901 18,901 18,901 18,901 18,836 -36.57%
Div Payout % 11.98% 24.85% 72.78% 37.89% 22.43% 21.16% 21.96% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,113,581 1,065,054 1,011,450 962,115 943,900 945,066 960,400 10.35%
NOSH 477,932 475,470 459,749 490,874 471,950 472,533 480,200 -0.31%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 16.42% 2.56% 0.34% 10.61% 29.29% 30.98% 39.73% -
ROE 7.13% 3.59% 2.57% 5.19% 8.93% 9.45% 8.93% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 87.64 83.37 98.56 89.63 100.45 102.34 79.67 6.55%
EPS 16.61 8.05 5.65 10.16 17.86 18.90 17.86 -4.71%
DPS 1.99 2.00 4.11 3.85 4.00 4.00 4.00 -37.18%
NAPS 2.33 2.24 2.20 1.96 2.00 2.00 2.00 10.70%
Adjusted Per Share Value based on latest NOSH - 490,874
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 77.94 73.77 84.32 81.87 88.22 89.99 71.19 6.21%
EPS 14.77 7.12 4.83 9.28 15.68 16.62 15.96 -5.03%
DPS 1.77 1.77 3.52 3.52 3.52 3.52 3.51 -36.61%
NAPS 2.0722 1.9819 1.8822 1.7904 1.7565 1.7586 1.7872 10.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.82 1.13 1.23 1.35 1.40 1.33 1.44 -
P/RPS 0.94 1.36 1.25 1.51 1.39 1.30 1.81 -35.36%
P/EPS 4.94 14.04 21.77 13.28 7.84 7.04 8.06 -27.82%
EY 20.25 7.12 4.59 7.53 12.75 14.21 12.40 38.63%
DY 2.43 1.77 3.34 2.85 2.86 3.01 2.78 -8.57%
P/NAPS 0.35 0.50 0.56 0.69 0.70 0.67 0.72 -38.14%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 31/05/11 23/02/11 29/11/10 25/08/10 27/05/10 -
Price 0.93 0.93 1.08 1.26 1.33 1.34 1.25 -
P/RPS 1.06 1.12 1.10 1.41 1.32 1.31 1.57 -23.02%
P/EPS 5.60 11.55 19.12 12.40 7.45 7.09 7.00 -13.81%
EY 17.86 8.66 5.23 8.07 13.43 14.11 14.29 16.01%
DY 2.14 2.15 3.81 3.06 3.01 2.99 3.20 -23.50%
P/NAPS 0.40 0.42 0.49 0.64 0.67 0.67 0.63 -26.10%

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