[KPS] YoY TTM 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- 57.77%
YoY- -111.3%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 314,091 418,839 474,057 266,236 390,614 370,769 427,974 -5.02%
PBT 37,166 108,635 138,364 -22,461 91,948 36,119 -132,328 -
Tax -13,162 -39,873 498 -2,677 -16,127 -20,664 -4,958 17.65%
NP 24,004 68,762 138,862 -25,138 75,821 15,455 -137,286 -
-
NP to SH 31,154 79,371 84,275 -6,181 54,700 15,392 -59,562 -
-
Tax Rate 35.41% 36.70% -0.36% - 17.54% 57.21% - -
Total Cost 290,087 350,077 335,195 291,374 314,793 355,314 565,260 -10.51%
-
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 38,302 9,509 18,901 18,836 18,816 17,446 1,890 65.04%
Div Payout % 122.95% 11.98% 22.43% 0.00% 34.40% 113.35% 0.00% -
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 7.64% 16.42% 29.29% -9.44% 19.41% 4.17% -32.08% -
ROE 2.77% 7.13% 8.93% -0.66% 5.69% 2.12% -8.18% -
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 65.62 87.64 100.45 56.26 82.12 99.40 99.94 -6.76%
EPS 6.51 16.61 17.86 -1.31 11.50 4.13 -13.91 -
DPS 8.00 1.99 4.00 4.00 3.96 4.68 0.44 62.08%
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 58.45 77.94 88.22 49.54 72.69 69.00 79.64 -5.02%
EPS 5.80 14.77 15.68 -1.15 10.18 2.86 -11.08 -
DPS 7.13 1.77 3.52 3.51 3.50 3.25 0.35 65.18%
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 1.45 0.94 1.39 3.09 2.19 3.30 0.46 21.06%
P/EPS 14.59 4.94 7.84 -133.21 15.65 79.49 -3.31 -
EY 6.85 20.25 12.75 -0.75 6.39 1.26 -30.24 -
DY 8.42 2.43 2.86 2.30 2.20 1.43 0.96 43.55%
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 1.40 1.06 1.32 2.63 1.70 3.00 0.45 20.80%
P/EPS 14.13 5.60 7.45 -113.31 12.17 72.22 -3.24 -
EY 7.08 17.86 13.43 -0.88 8.21 1.38 -30.91 -
DY 8.70 2.14 3.01 2.70 2.83 1.57 0.98 43.84%
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