[KPS] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 2385.57%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 275,553 422,157 439,980 345,069 305,827 425,602 378,649 -5.15%
PBT 78,397 67,113 67,764 116,810 -4,147 61,305 28,295 18.49%
Tax -18,289 -21,877 -21,075 11,145 -10,298 -25,245 -10,073 10.44%
NP 60,108 45,236 46,689 127,955 -14,445 36,060 18,222 21.98%
-
NP to SH 59,028 46,440 49,887 72,224 -3,160 31,998 18,807 20.98%
-
Tax Rate 23.33% 32.60% 31.10% -9.54% - 41.18% 35.60% -
Total Cost 215,445 376,921 393,291 217,114 320,272 389,542 360,427 -8.21%
-
Net Worth 1,135,356 1,069,941 1,067,745 970,794 872,233 862,033 842,527 5.09%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 28,622 19,106 19,152 19,035 18,266 17,682 13,028 14.00%
Div Payout % 48.49% 41.14% 38.39% 26.36% 0.00% 55.26% 69.28% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,135,356 1,069,941 1,067,745 970,794 872,233 862,033 842,527 5.09%
NOSH 477,040 477,652 478,809 475,879 456,666 442,068 434,292 1.57%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.81% 10.72% 10.61% 37.08% -4.72% 8.47% 4.81% -
ROE 5.20% 4.34% 4.67% 7.44% -0.36% 3.71% 2.23% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 57.76 88.38 91.89 72.51 66.97 96.28 87.19 -6.62%
EPS 12.40 9.70 10.50 15.20 -0.70 7.20 4.40 18.83%
DPS 6.00 4.00 4.00 4.00 4.00 4.00 3.00 12.23%
NAPS 2.38 2.24 2.23 2.04 1.91 1.95 1.94 3.46%
Adjusted Per Share Value based on latest NOSH - 472,746
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.28 78.56 81.87 64.21 56.91 79.20 70.46 -5.15%
EPS 10.98 8.64 9.28 13.44 -0.59 5.95 3.50 20.97%
DPS 5.33 3.56 3.56 3.54 3.40 3.29 2.42 14.05%
NAPS 2.1127 1.991 1.9869 1.8065 1.6231 1.6041 1.5678 5.09%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.91 0.91 1.35 1.38 1.43 2.86 0.43 -
P/RPS 1.58 1.03 1.47 1.90 2.14 2.97 0.49 21.52%
P/EPS 7.35 9.36 12.96 9.09 -206.66 39.51 9.93 -4.88%
EY 13.60 10.68 7.72 11.00 -0.48 2.53 10.07 5.13%
DY 6.59 4.40 2.96 2.90 2.80 1.40 6.98 -0.95%
P/NAPS 0.38 0.41 0.61 0.68 0.75 1.47 0.22 9.52%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 23/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.03 1.10 1.26 1.38 1.42 3.46 0.61 -
P/RPS 1.78 1.24 1.37 1.90 2.12 3.59 0.70 16.81%
P/EPS 8.32 11.31 12.09 9.09 -205.21 47.80 14.09 -8.39%
EY 12.01 8.84 8.27 11.00 -0.49 2.09 7.10 9.14%
DY 5.83 3.64 3.17 2.90 2.82 1.16 4.92 2.86%
P/NAPS 0.43 0.49 0.57 0.68 0.74 1.77 0.31 5.59%

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