[KPS] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.51%
YoY- 73.8%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 276,038 262,928 445,346 532,500 255,456 331,424 369,714 -4.74%
PBT 119,562 121,104 67,716 112,868 74,092 97,846 54,688 13.91%
Tax -23,480 -17,250 -41,766 -13,810 -18,794 -8,312 -14,810 7.97%
NP 96,082 103,854 25,950 99,058 55,298 89,534 39,878 15.76%
-
NP to SH 90,468 98,312 43,828 80,536 46,338 66,606 42,748 13.29%
-
Tax Rate 19.64% 14.24% 61.68% 12.24% 25.37% 8.49% 27.08% -
Total Cost 179,956 159,074 419,396 433,442 200,158 241,890 329,836 -9.59%
-
Net Worth 1,156,188 1,097,658 1,067,116 952,666 917,303 946,756 833,586 5.59%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 38,221 57,269 19,055 38,106 37,826 38,060 34,198 1.86%
Div Payout % 42.25% 58.25% 43.48% 47.32% 81.63% 57.14% 80.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,156,188 1,097,658 1,067,116 952,666 917,303 946,756 833,586 5.59%
NOSH 477,764 477,242 476,391 476,333 472,836 475,757 427,480 1.86%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 34.81% 39.50% 5.83% 18.60% 21.65% 27.01% 10.79% -
ROE 7.82% 8.96% 4.11% 8.45% 5.05% 7.04% 5.13% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 57.78 55.09 93.48 111.79 54.03 69.66 86.49 -6.49%
EPS 19.00 20.60 9.20 17.00 9.80 14.00 10.00 11.27%
DPS 8.00 12.00 4.00 8.00 8.00 8.00 8.00 0.00%
NAPS 2.42 2.30 2.24 2.00 1.94 1.99 1.95 3.66%
Adjusted Per Share Value based on latest NOSH - 472,533
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 50.20 47.82 80.99 96.84 46.46 60.27 67.24 -4.74%
EPS 16.45 17.88 7.97 14.65 8.43 12.11 7.77 13.30%
DPS 6.95 10.42 3.47 6.93 6.88 6.92 6.22 1.86%
NAPS 2.1027 1.9963 1.9407 1.7326 1.6683 1.7218 1.516 5.59%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.42 1.03 1.13 1.33 2.11 2.12 1.71 -
P/RPS 2.46 1.87 1.21 1.19 3.91 3.04 1.98 3.68%
P/EPS 7.50 5.00 12.28 7.87 21.53 15.14 17.10 -12.82%
EY 13.34 20.00 8.14 12.71 4.64 6.60 5.85 14.71%
DY 5.63 11.65 3.54 6.02 3.79 3.77 4.68 3.12%
P/NAPS 0.59 0.45 0.50 0.67 1.09 1.07 0.88 -6.44%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 25/08/11 25/08/10 28/08/09 28/08/08 30/08/07 -
Price 1.91 1.00 0.93 1.34 1.86 2.07 3.08 -
P/RPS 3.31 1.82 0.99 1.20 3.44 2.97 3.56 -1.20%
P/EPS 10.09 4.85 10.11 7.93 18.98 14.79 30.80 -16.95%
EY 9.91 20.60 9.89 12.62 5.27 6.76 3.25 20.39%
DY 4.19 12.00 4.30 5.97 4.30 3.86 2.60 8.27%
P/NAPS 0.79 0.43 0.42 0.67 0.96 1.04 1.58 -10.90%

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