[KPS] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 146.48%
YoY- -14.54%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 66,365 110,066 166,771 65,767 67,742 102,244 117,123 -9.02%
PBT 27,795 43,168 29,388 36,234 26,480 11,116 2,370 50.67%
Tax 5,661 -9,957 -4,794 -9,459 1,443 -5,666 -1,803 -
NP 33,456 33,211 24,594 26,775 27,923 5,450 567 97.18%
-
NP to SH 29,402 32,332 20,030 16,482 19,287 8,287 567 92.99%
-
Tax Rate -20.37% 23.07% 16.31% 26.11% -5.45% 50.97% 76.08% -
Total Cost 32,909 76,855 142,177 38,992 39,819 96,794 116,556 -18.98%
-
Net Worth 1,090,719 1,065,054 945,066 913,573 936,125 850,507 106,470 47.31%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 9,484 9,509 18,901 18,836 18,816 17,446 1,890 30.81%
Div Payout % 32.26% 29.41% 94.37% 114.29% 97.56% 210.53% 333.33% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,090,719 1,065,054 945,066 913,573 936,125 850,507 106,470 47.31%
NOSH 474,225 475,470 472,533 470,914 470,414 436,157 63,000 39.95%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 50.41% 30.17% 14.75% 40.71% 41.22% 5.33% 0.48% -
ROE 2.70% 3.04% 2.12% 1.80% 2.06% 0.97% 0.53% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.99 23.15 35.29 13.97 14.40 23.44 185.91 -34.99%
EPS 6.20 6.80 4.20 3.50 4.10 1.90 0.90 37.89%
DPS 2.00 2.00 4.00 4.00 4.00 4.00 3.00 -6.52%
NAPS 2.30 2.24 2.00 1.94 1.99 1.95 1.69 5.26%
Adjusted Per Share Value based on latest NOSH - 470,914
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.07 20.02 30.33 11.96 12.32 18.59 21.30 -9.02%
EPS 5.35 5.88 3.64 3.00 3.51 1.51 0.10 93.99%
DPS 1.72 1.73 3.44 3.43 3.42 3.17 0.34 30.98%
NAPS 1.9836 1.937 1.7187 1.6615 1.7025 1.5468 0.1936 47.32%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.03 1.13 1.33 2.11 2.12 1.71 0.47 -
P/RPS 7.36 4.88 3.77 15.11 14.72 7.29 0.25 75.63%
P/EPS 16.61 16.62 31.38 60.29 51.71 90.00 52.22 -17.36%
EY 6.02 6.02 3.19 1.66 1.93 1.11 1.91 21.06%
DY 1.94 1.77 3.01 1.90 1.89 2.34 6.38 -17.98%
P/NAPS 0.45 0.50 0.67 1.09 1.07 0.88 0.28 8.22%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 25/08/10 28/08/09 28/08/08 30/08/07 30/08/06 -
Price 1.00 0.93 1.34 1.86 2.07 3.08 0.50 -
P/RPS 7.15 4.02 3.80 13.32 14.37 13.14 0.27 72.56%
P/EPS 16.13 13.68 31.61 53.14 50.49 162.11 55.56 -18.61%
EY 6.20 7.31 3.16 1.88 1.98 0.62 1.80 22.86%
DY 2.00 2.15 2.99 2.15 1.93 1.30 6.00 -16.71%
P/NAPS 0.43 0.42 0.67 0.96 1.04 1.58 0.30 6.17%

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