[KPS] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 23.46%
YoY- 71.11%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 65,556 82,413 59,977 69,511 71,118 86,961 87,799 -4.74%
PBT 22,587 79,228 15,781 13,616 20,052 10,988 4,253 32.05%
Tax -11,219 -7,676 -2,856 10,283 -2,579 -8,448 1,786 -
NP 11,368 71,552 12,925 23,899 17,473 2,540 6,039 11.10%
-
NP to SH 13,868 56,396 15,298 20,348 11,892 1,119 5,995 14.98%
-
Tax Rate 49.67% 9.69% 18.10% -75.52% 12.86% 76.88% -41.99% -
Total Cost 54,188 10,861 47,052 45,612 53,645 84,421 81,760 -6.61%
-
Net Worth 1,124,758 1,113,581 943,900 936,954 960,873 727,349 727,964 7.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 9,558 - - - - - -
Div Payout % - 16.95% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,124,758 1,113,581 943,900 936,954 960,873 727,349 727,964 7.51%
NOSH 478,620 477,932 471,950 473,209 475,680 372,999 428,214 1.87%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.34% 86.82% 21.55% 34.38% 24.57% 2.92% 6.88% -
ROE 1.23% 5.06% 1.62% 2.17% 1.24% 0.15% 0.82% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.70 17.24 12.71 14.69 14.95 23.31 20.50 -6.49%
EPS 2.90 11.80 3.20 4.30 2.50 0.30 1.40 12.89%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.33 2.00 1.98 2.02 1.95 1.70 5.53%
Adjusted Per Share Value based on latest NOSH - 473,209
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.20 15.34 11.16 12.94 13.23 16.18 16.34 -4.74%
EPS 2.58 10.49 2.85 3.79 2.21 0.21 1.12 14.90%
DPS 0.00 1.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.093 2.0722 1.7565 1.7435 1.7881 1.3535 1.3546 7.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.95 0.82 1.40 1.74 1.80 3.28 0.46 -
P/RPS 6.94 4.76 11.02 11.85 12.04 14.07 2.24 20.71%
P/EPS 32.79 6.95 43.19 40.47 72.00 1,093.33 32.86 -0.03%
EY 3.05 14.39 2.32 2.47 1.39 0.09 3.04 0.05%
DY 0.00 2.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.70 0.88 0.89 1.68 0.27 6.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 29/11/10 25/11/09 28/11/08 29/11/07 29/11/06 -
Price 0.92 0.93 1.33 1.48 1.40 2.98 0.45 -
P/RPS 6.72 5.39 10.47 10.08 9.36 12.78 2.19 20.52%
P/EPS 31.75 7.88 41.03 34.42 56.00 993.33 32.14 -0.20%
EY 3.15 12.69 2.44 2.91 1.79 0.10 3.11 0.21%
DY 0.00 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.67 0.75 0.69 1.53 0.26 6.98%

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