[KPS] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.09%
YoY- 157.77%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 78,533 117,071 113,753 147,830 68,997 153,784 98,951 -3.77%
PBT -4,741 -45,973 -4,451 66,149 -73,123 22,973 -2,213 13.52%
Tax 1,555 6,682 -11,314 10,259 -3,563 -9,392 -4,811 -
NP -3,186 -39,291 -15,765 76,408 -76,686 13,581 -7,024 -12.33%
-
NP to SH -4,007 -31,870 -5,679 28,709 -49,698 9,505 -7,101 -9.08%
-
Tax Rate - - - -15.51% - 40.88% - -
Total Cost 81,719 156,362 129,518 71,422 145,683 140,203 105,975 -4.23%
-
Net Worth 1,155,490 1,088,253 962,115 945,492 912,848 907,957 426,421 18.05%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 9,546 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,155,490 1,088,253 962,115 945,492 912,848 907,957 426,421 18.05%
NOSH 485,499 477,304 490,874 472,746 475,442 465,619 426,421 2.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -4.06% -33.56% -13.86% 51.69% -111.14% 8.83% -7.10% -
ROE -0.35% -2.93% -0.59% 3.04% -5.44% 1.05% -1.67% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.18 24.53 23.17 31.27 14.51 33.03 23.20 -5.82%
EPS -0.80 -6.70 -1.20 6.00 -10.40 2.10 -1.60 -10.90%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.28 1.96 2.00 1.92 1.95 1.00 15.53%
Adjusted Per Share Value based on latest NOSH - 472,746
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.61 21.79 21.17 27.51 12.84 28.62 18.41 -3.77%
EPS -0.75 -5.93 -1.06 5.34 -9.25 1.77 -1.32 -8.98%
DPS 0.00 1.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1502 2.0251 1.7904 1.7594 1.6987 1.6896 0.7935 18.05%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.91 0.91 1.35 1.38 1.43 2.86 0.43 -
P/RPS 5.63 3.71 5.83 4.41 9.85 8.66 1.85 20.36%
P/EPS -110.26 -13.63 -116.69 22.72 -13.68 140.10 -25.82 27.34%
EY -0.91 -7.34 -0.86 4.40 -7.31 0.71 -3.87 -21.41%
DY 0.00 2.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.69 0.69 0.74 1.47 0.43 -2.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 23/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.03 1.10 1.26 1.38 1.42 3.46 0.61 -
P/RPS 6.37 4.48 5.44 4.41 9.78 10.48 2.63 15.87%
P/EPS -124.80 -16.47 -108.91 22.72 -13.58 169.49 -36.63 22.64%
EY -0.80 -6.07 -0.92 4.40 -7.36 0.59 -2.73 -18.48%
DY 0.00 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.64 0.69 0.74 1.77 0.61 -5.65%

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