[KPS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -162.76%
YoY- -135.93%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 345,069 266,236 267,843 269,818 305,827 390,614 406,457 -10.31%
PBT 116,811 -22,461 -16,025 -25,779 -4,148 91,948 82,884 25.62%
Tax 11,145 -2,677 -15,539 -4,637 -10,298 -16,127 -21,996 -
NP 127,956 -25,138 -31,564 -30,416 -14,446 75,821 60,888 63.84%
-
NP to SH 72,226 -6,181 -14,637 -11,832 -4,503 54,700 43,927 39.18%
-
Tax Rate -9.54% - - - - 17.54% 26.54% -
Total Cost 217,113 291,374 299,407 300,234 320,273 314,793 345,569 -26.58%
-
Net Worth 945,492 936,954 913,573 926,627 912,848 960,873 936,125 0.66%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 18,836 18,836 18,836 18,816 18,816 18,816 18,816 0.07%
Div Payout % 26.08% 0.00% 0.00% 0.00% 0.00% 34.40% 42.84% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 945,492 936,954 913,573 926,627 912,848 960,873 936,125 0.66%
NOSH 472,746 473,209 470,914 477,642 475,442 475,680 470,414 0.32%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 37.08% -9.44% -11.78% -11.27% -4.72% 19.41% 14.98% -
ROE 7.64% -0.66% -1.60% -1.28% -0.49% 5.69% 4.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.99 56.26 56.88 56.49 64.32 82.12 86.40 -10.60%
EPS 15.28 -1.31 -3.11 -2.48 -0.95 11.50 9.34 38.71%
DPS 4.00 4.00 4.00 4.00 4.00 3.96 4.00 0.00%
NAPS 2.00 1.98 1.94 1.94 1.92 2.02 1.99 0.33%
Adjusted Per Share Value based on latest NOSH - 477,642
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.21 49.54 49.84 50.21 56.91 72.69 75.64 -10.31%
EPS 13.44 -1.15 -2.72 -2.20 -0.84 10.18 8.17 39.22%
DPS 3.51 3.51 3.51 3.50 3.50 3.50 3.50 0.18%
NAPS 1.7594 1.7435 1.70 1.7243 1.6987 1.7881 1.742 0.66%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.38 1.74 2.11 1.40 1.43 1.80 2.12 -
P/RPS 1.89 3.09 3.71 2.48 2.22 2.19 2.45 -15.84%
P/EPS 9.03 -133.21 -67.88 -56.52 -150.98 15.65 22.70 -45.82%
EY 11.07 -0.75 -1.47 -1.77 -0.66 6.39 4.40 84.67%
DY 2.90 2.30 1.90 2.86 2.80 2.20 1.89 32.92%
P/NAPS 0.69 0.88 1.09 0.72 0.74 0.89 1.07 -25.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 1.38 1.48 1.86 1.94 1.42 1.40 2.07 -
P/RPS 1.89 2.63 3.27 3.43 2.21 1.70 2.40 -14.68%
P/EPS 9.03 -113.31 -59.84 -78.32 -149.93 12.17 22.17 -44.96%
EY 11.07 -0.88 -1.67 -1.28 -0.67 8.21 4.51 81.66%
DY 2.90 2.70 2.15 2.06 2.82 2.83 1.93 31.09%
P/NAPS 0.69 0.75 0.96 1.00 0.74 0.69 1.04 -23.87%

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