[KPS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.21%
YoY- -6.5%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 262,693 406,781 434,969 262,985 315,773 362,424 372,930 -5.66%
PBT 110,852 150,781 96,286 67,548 91,968 51,109 40,676 18.16%
Tax -26,458 -38,078 -13,014 1,181 -8,980 -21,137 -7,016 24.73%
NP 84,393 112,702 83,272 68,729 82,988 29,972 33,660 16.53%
-
NP to SH 84,048 104,413 74,086 58,020 62,050 29,990 34,545 15.95%
-
Tax Rate 23.87% 25.25% 13.52% -1.75% 9.76% 41.36% 17.25% -
Total Cost 178,300 294,078 351,697 194,256 232,785 332,452 339,270 -10.15%
-
Net Worth 1,122,231 1,112,574 950,474 946,809 959,252 860,026 734,088 7.32%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 38,203 25,466 25,345 25,503 25,326 23,522 17,272 14.13%
Div Payout % 45.45% 24.39% 34.21% 43.96% 40.82% 78.43% 50.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,122,231 1,112,574 950,474 946,809 959,252 860,026 734,088 7.32%
NOSH 477,545 477,499 475,237 478,186 474,877 441,039 431,816 1.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 32.13% 27.71% 19.14% 26.13% 26.28% 8.27% 9.03% -
ROE 7.49% 9.38% 7.79% 6.13% 6.47% 3.49% 4.71% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.01 85.19 91.53 55.00 66.50 82.18 86.36 -7.23%
EPS 17.60 21.87 15.60 12.13 13.07 6.80 8.00 14.02%
DPS 8.00 5.33 5.33 5.33 5.33 5.33 4.00 12.23%
NAPS 2.35 2.33 2.00 1.98 2.02 1.95 1.70 5.53%
Adjusted Per Share Value based on latest NOSH - 473,209
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 48.88 75.70 80.94 48.94 58.76 67.44 69.40 -5.66%
EPS 15.64 19.43 13.79 10.80 11.55 5.58 6.43 15.95%
DPS 7.11 4.74 4.72 4.75 4.71 4.38 3.21 14.15%
NAPS 2.0883 2.0703 1.7687 1.7619 1.785 1.6004 1.366 7.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.95 0.82 1.40 1.74 1.80 3.28 0.46 -
P/RPS 1.73 0.96 1.53 3.16 2.71 3.99 0.53 21.77%
P/EPS 5.40 3.75 8.98 14.34 13.78 48.24 5.75 -1.04%
EY 18.53 26.67 11.14 6.97 7.26 2.07 17.39 1.06%
DY 8.42 6.50 3.81 3.07 2.96 1.63 8.70 -0.54%
P/NAPS 0.40 0.35 0.70 0.88 0.89 1.68 0.27 6.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 29/11/10 25/11/09 28/11/08 29/11/07 29/11/06 -
Price 0.92 0.93 1.33 1.48 1.40 2.98 0.45 -
P/RPS 1.67 1.09 1.45 2.69 2.11 3.63 0.52 21.44%
P/EPS 5.23 4.25 8.53 12.20 10.71 43.82 5.63 -1.21%
EY 19.13 23.51 11.72 8.20 9.33 2.28 17.78 1.22%
DY 8.70 5.73 4.01 3.60 3.81 1.79 8.89 -0.35%
P/NAPS 0.39 0.40 0.67 0.75 0.69 1.53 0.26 6.98%

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