[KPS] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -32.66%
YoY- -30.93%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 302,474 275,553 422,157 439,980 345,069 305,827 425,602 -5.52%
PBT 290,901 78,397 67,113 67,764 116,810 -4,147 61,305 29.60%
Tax -26,750 -18,289 -21,877 -21,075 11,145 -10,298 -25,245 0.96%
NP 264,151 60,108 45,236 46,689 127,955 -14,445 36,060 39.31%
-
NP to SH 263,489 59,028 46,440 49,887 72,224 -3,160 31,998 42.05%
-
Tax Rate 9.20% 23.33% 32.60% 31.10% -9.54% - 41.18% -
Total Cost 38,323 215,445 376,921 393,291 217,114 320,272 389,542 -32.03%
-
Net Worth 1,093,175 1,135,356 1,069,941 1,067,745 970,794 872,233 862,033 4.03%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 147,653 28,622 19,106 19,152 19,035 18,266 17,682 42.38%
Div Payout % 56.04% 48.49% 41.14% 38.39% 26.36% 0.00% 55.26% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,093,175 1,135,356 1,069,941 1,067,745 970,794 872,233 862,033 4.03%
NOSH 499,166 477,040 477,652 478,809 475,879 456,666 442,068 2.04%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 87.33% 21.81% 10.72% 10.61% 37.08% -4.72% 8.47% -
ROE 24.10% 5.20% 4.34% 4.67% 7.44% -0.36% 3.71% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 60.60 57.76 88.38 91.89 72.51 66.97 96.28 -7.41%
EPS 54.90 12.40 9.70 10.50 15.20 -0.70 7.20 40.25%
DPS 29.58 6.00 4.00 4.00 4.00 4.00 4.00 39.53%
NAPS 2.19 2.38 2.24 2.23 2.04 1.91 1.95 1.95%
Adjusted Per Share Value based on latest NOSH - 490,874
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 56.29 51.28 78.56 81.87 64.21 56.91 79.20 -5.52%
EPS 49.03 10.98 8.64 9.28 13.44 -0.59 5.95 42.07%
DPS 27.48 5.33 3.56 3.56 3.54 3.40 3.29 42.39%
NAPS 2.0342 2.1127 1.991 1.9869 1.8065 1.6231 1.6041 4.03%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.92 0.91 0.91 1.35 1.38 1.43 2.86 -
P/RPS 3.17 1.58 1.03 1.47 1.90 2.14 2.97 1.09%
P/EPS 3.64 7.35 9.36 12.96 9.09 -206.66 39.51 -32.77%
EY 27.49 13.60 10.68 7.72 11.00 -0.48 2.53 48.77%
DY 15.41 6.59 4.40 2.96 2.90 2.80 1.40 49.09%
P/NAPS 0.88 0.38 0.41 0.61 0.68 0.75 1.47 -8.18%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 29/02/12 23/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.88 1.03 1.10 1.26 1.38 1.42 3.46 -
P/RPS 3.10 1.78 1.24 1.37 1.90 2.12 3.59 -2.41%
P/EPS 3.56 8.32 11.31 12.09 9.09 -205.21 47.80 -35.11%
EY 28.08 12.01 8.84 8.27 11.00 -0.49 2.09 54.12%
DY 15.73 5.83 3.64 3.17 2.90 2.82 1.16 54.36%
P/NAPS 0.86 0.43 0.49 0.57 0.68 0.74 1.77 -11.32%

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