[KPS] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -105.09%
YoY- -109.88%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 422,157 439,980 345,069 305,827 425,602 378,649 308,887 5.34%
PBT 67,113 67,764 116,810 -4,147 61,305 28,295 -123,802 -
Tax -21,877 -21,075 11,145 -10,298 -25,245 -10,073 627 -
NP 45,236 46,689 127,955 -14,445 36,060 18,222 -123,175 -
-
NP to SH 46,440 49,887 72,224 -3,160 31,998 18,807 -48,761 -
-
Tax Rate 32.60% 31.10% -9.54% - 41.18% 35.60% - -
Total Cost 376,921 393,291 217,114 320,272 389,542 360,427 432,062 -2.24%
-
Net Worth 1,069,941 1,067,745 970,794 872,233 862,033 842,527 717,104 6.89%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 19,106 19,152 19,035 18,266 17,682 13,028 8,639 14.13%
Div Payout % 41.14% 38.39% 26.36% 0.00% 55.26% 69.28% 0.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,069,941 1,067,745 970,794 872,233 862,033 842,527 717,104 6.89%
NOSH 477,652 478,809 475,879 456,666 442,068 434,292 431,990 1.68%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.72% 10.61% 37.08% -4.72% 8.47% 4.81% -39.88% -
ROE 4.34% 4.67% 7.44% -0.36% 3.71% 2.23% -6.80% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 88.38 91.89 72.51 66.97 96.28 87.19 71.50 3.59%
EPS 9.70 10.50 15.20 -0.70 7.20 4.40 -11.30 -
DPS 4.00 4.00 4.00 4.00 4.00 3.00 2.00 12.24%
NAPS 2.24 2.23 2.04 1.91 1.95 1.94 1.66 5.11%
Adjusted Per Share Value based on latest NOSH - 475,442
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 76.78 80.02 62.76 55.62 77.40 68.86 56.18 5.34%
EPS 8.45 9.07 13.14 -0.57 5.82 3.42 -8.87 -
DPS 3.47 3.48 3.46 3.32 3.22 2.37 1.57 14.12%
NAPS 1.9459 1.9419 1.7655 1.5863 1.5677 1.5323 1.3042 6.89%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.91 1.35 1.38 1.43 2.86 0.43 0.50 -
P/RPS 1.03 1.47 1.90 2.14 2.97 0.49 0.70 6.64%
P/EPS 9.36 12.96 9.09 -206.66 39.51 9.93 -4.43 -
EY 10.68 7.72 11.00 -0.48 2.53 10.07 -22.58 -
DY 4.40 2.96 2.90 2.80 1.40 6.98 4.00 1.60%
P/NAPS 0.41 0.61 0.68 0.75 1.47 0.22 0.30 5.34%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 23/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 1.10 1.26 1.38 1.42 3.46 0.61 0.49 -
P/RPS 1.24 1.37 1.90 2.12 3.59 0.70 0.69 10.25%
P/EPS 11.31 12.09 9.09 -205.21 47.80 14.09 -4.34 -
EY 8.84 8.27 11.00 -0.49 2.09 7.10 -23.04 -
DY 3.64 3.17 2.90 2.82 1.16 4.92 4.08 -1.88%
P/NAPS 0.49 0.57 0.68 0.74 1.77 0.31 0.30 8.51%

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