[KPS] YoY Cumulative 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- 98.97%
YoY- 73.8%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 138,019 131,464 222,673 266,250 127,728 165,712 184,857 -4.74%
PBT 59,781 60,552 33,858 56,434 37,046 48,923 27,344 13.91%
Tax -11,740 -8,625 -20,883 -6,905 -9,397 -4,156 -7,405 7.97%
NP 48,041 51,927 12,975 49,529 27,649 44,767 19,939 15.76%
-
NP to SH 45,234 49,156 21,914 40,268 23,169 33,303 21,374 13.29%
-
Tax Rate 19.64% 14.24% 61.68% 12.24% 25.37% 8.49% 27.08% -
Total Cost 89,978 79,537 209,698 216,721 100,079 120,945 164,918 -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 19,110 28,634 9,527 19,053 18,913 19,030 17,099 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 3.91% 4.48% 2.05% 4.23% 2.53% 3.52% 2.56% -
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 28.89 27.55 46.74 55.90 27.01 34.83 43.24 -6.49%
EPS 9.50 10.30 4.60 8.50 4.90 7.00 5.00 11.27%
DPS 4.00 6.00 2.00 4.00 4.00 4.00 4.00 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 25.10 23.91 40.50 48.42 23.23 30.14 33.62 -4.74%
EPS 8.23 8.94 3.99 7.32 4.21 6.06 3.89 13.29%
DPS 3.48 5.21 1.73 3.47 3.44 3.46 3.11 1.88%
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 4.92 3.74 2.42 2.38 7.81 6.09 3.95 3.72%
P/EPS 15.00 10.00 24.57 15.73 43.06 30.29 34.20 -12.82%
EY 6.67 10.00 4.07 6.36 2.32 3.30 2.92 14.74%
DY 2.82 5.83 1.77 3.01 1.90 1.89 2.34 3.15%
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 6.61 3.63 1.99 2.40 6.89 5.94 7.12 -1.22%
P/EPS 20.17 9.71 20.22 15.85 37.96 29.57 61.60 -16.96%
EY 4.96 10.30 4.95 6.31 2.63 3.38 1.62 20.48%
DY 2.09 6.00 2.15 2.99 2.15 1.93 1.30 8.22%
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