[KPS] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 946.46%
YoY- -52.29%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 260,396 450,428 397,916 247,844 391,880 330,452 299,104 -2.28%
PBT 131,028 -37,240 108,184 3,248 89,772 64,912 95,536 5.40%
Tax -57,144 -43,704 -8,444 -952 -22,396 -6,956 -20,980 18.15%
NP 73,884 -80,944 99,740 2,296 67,376 57,956 74,556 -0.15%
-
NP to SH 79,016 -14,712 80,952 26,748 56,064 52,348 63,720 3.64%
-
Tax Rate 43.61% - 7.81% 29.31% 24.95% 10.72% 21.96% -
Total Cost 186,512 531,372 298,176 245,548 324,504 272,496 224,548 -3.04%
-
Net Worth 1,084,061 1,011,450 960,400 926,627 925,056 863,742 731,918 6.75%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 77,088 - - - - - - -
Div Payout % 97.56% - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,084,061 1,011,450 960,400 926,627 925,056 863,742 731,918 6.75%
NOSH 481,804 459,749 480,200 477,642 467,200 436,233 430,540 1.89%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 28.37% -17.97% 25.07% 0.93% 17.19% 17.54% 24.93% -
ROE 7.29% -1.45% 8.43% 2.89% 6.06% 6.06% 8.71% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 54.05 97.97 82.86 51.89 83.88 75.75 69.47 -4.09%
EPS 16.40 -3.20 17.20 5.60 12.00 12.00 14.80 1.72%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.20 2.00 1.94 1.98 1.98 1.70 4.77%
Adjusted Per Share Value based on latest NOSH - 477,642
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 48.46 83.82 74.05 46.12 72.92 61.49 55.66 -2.28%
EPS 14.70 -2.74 15.06 4.98 10.43 9.74 11.86 3.63%
DPS 14.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0173 1.8822 1.7872 1.7243 1.7214 1.6073 1.362 6.75%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.02 1.23 1.44 1.40 1.74 1.22 0.50 -
P/RPS 1.89 1.26 1.74 2.70 2.07 1.61 0.72 17.43%
P/EPS 6.22 -38.44 8.54 25.00 14.50 10.17 3.38 10.68%
EY 16.08 -2.60 11.71 4.00 6.90 9.84 29.60 -9.66%
DY 15.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.72 0.72 0.88 0.62 0.29 7.59%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 31/05/11 27/05/10 28/05/09 28/05/08 31/05/07 13/06/06 -
Price 1.01 1.08 1.25 1.94 1.95 1.17 0.47 -
P/RPS 1.87 1.10 1.51 3.74 2.32 1.54 0.68 18.34%
P/EPS 6.16 -33.75 7.41 34.64 16.25 9.75 3.18 11.63%
EY 16.24 -2.96 13.49 2.89 6.15 10.26 31.49 -10.44%
DY 15.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.63 1.00 0.98 0.59 0.28 8.22%

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