[KPS] QoQ TTM 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- 44.06%
YoY- 194.99%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 275,553 314,091 330,948 374,649 422,157 418,839 396,403 -21.44%
PBT 78,398 37,166 93,807 109,180 67,113 108,635 45,188 44.14%
Tax -18,289 -13,162 -9,619 -25,237 -21,877 -39,873 -35,053 -35.06%
NP 60,109 24,004 84,188 83,943 45,236 68,762 10,135 225.88%
-
NP to SH 59,017 31,154 73,682 76,612 53,180 79,371 38,273 33.29%
-
Tax Rate 23.33% 35.41% 10.25% 23.12% 32.60% 36.70% 77.57% -
Total Cost 215,444 290,087 246,760 290,706 376,921 350,077 386,268 -32.12%
-
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 28,756 38,302 38,302 38,327 19,055 9,509 9,509 108.42%
Div Payout % 48.73% 122.95% 51.98% 50.03% 35.83% 11.98% 24.85% -
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 21.81% 7.64% 25.44% 22.41% 10.72% 16.42% 2.56% -
ROE 5.11% 2.77% 6.76% 7.07% 4.89% 7.13% 3.59% -
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 56.76 65.62 69.79 77.76 88.45 87.64 83.37 -22.51%
EPS 12.16 6.51 15.54 15.90 11.14 16.61 8.05 31.48%
DPS 5.92 8.00 8.00 8.00 3.99 1.99 2.00 105.47%
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 51.28 58.45 61.58 69.72 78.56 77.94 73.77 -21.44%
EPS 10.98 5.80 13.71 14.26 9.90 14.77 7.12 33.30%
DPS 5.35 7.13 7.13 7.13 3.55 1.77 1.77 108.35%
NAPS 2.1502 2.093 2.0297 2.0173 2.0251 2.0722 1.9819 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 1.60 1.45 1.48 1.31 1.03 0.94 1.36 11.38%
P/EPS 7.49 14.59 6.63 6.41 8.17 4.94 14.04 -34.09%
EY 13.36 6.85 15.08 15.59 12.24 20.25 7.12 51.84%
DY 6.51 8.42 7.77 7.84 4.39 2.43 1.77 137.33%
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 1.81 1.40 1.43 1.30 1.24 1.06 1.12 37.51%
P/EPS 8.47 14.13 6.44 6.35 9.87 5.60 11.55 -18.60%
EY 11.80 7.08 15.54 15.74 10.13 17.86 8.66 22.79%
DY 5.75 8.70 8.00 7.92 3.63 2.14 2.15 92.09%
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