[KPS] YoY Cumulative 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- 311.61%
YoY- -52.29%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 65,099 112,607 99,479 61,961 97,970 82,613 74,776 -2.28%
PBT 32,757 -9,310 27,046 812 22,443 16,228 23,884 5.40%
Tax -14,286 -10,926 -2,111 -238 -5,599 -1,739 -5,245 18.15%
NP 18,471 -20,236 24,935 574 16,844 14,489 18,639 -0.15%
-
NP to SH 19,754 -3,678 20,238 6,687 14,016 13,087 15,930 3.64%
-
Tax Rate 43.61% - 7.81% 29.31% 24.95% 10.72% 21.96% -
Total Cost 46,628 132,843 74,544 61,387 81,126 68,124 56,137 -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 19,272 - - - - - - -
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 1.82% -0.36% 2.11% 0.72% 1.52% 1.52% 2.18% -
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 13.51 24.49 20.72 12.97 20.97 18.94 17.37 -4.09%
EPS 4.10 -0.80 4.30 1.40 3.00 3.00 3.70 1.72%
DPS 4.00 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 12.11 20.95 18.51 11.53 18.23 15.37 13.91 -2.28%
EPS 3.68 -0.68 3.77 1.24 2.61 2.44 2.96 3.69%
DPS 3.59 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 7.55 5.02 6.95 10.79 8.30 6.44 2.88 17.40%
P/EPS 24.88 -153.75 34.17 100.00 58.00 40.67 13.51 10.70%
EY 4.02 -0.65 2.93 1.00 1.72 2.46 7.40 -9.66%
DY 3.92 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 7.48 4.41 6.03 14.96 9.30 6.18 2.71 18.41%
P/EPS 24.63 -135.00 29.66 138.57 65.00 39.00 12.70 11.66%
EY 4.06 -0.74 3.37 0.72 1.54 2.56 7.87 -10.43%
DY 3.96 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