[KPS] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -40.8%
YoY- -30.93%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 302,474 275,553 422,157 439,980 345,069 305,827 425,602 -5.52%
PBT 293,221 78,398 67,113 67,764 116,811 -4,148 61,305 29.77%
Tax -29,071 -18,289 -21,877 -21,075 11,145 -10,298 -25,245 2.37%
NP 264,150 60,109 45,236 46,689 127,956 -14,446 36,060 39.31%
-
NP to SH 263,488 59,017 53,180 49,887 72,226 -4,503 31,998 42.05%
-
Tax Rate 9.91% 23.33% 32.60% 31.10% -9.54% - 41.18% -
Total Cost 38,324 215,444 376,921 393,291 217,113 320,273 389,542 -32.03%
-
Net Worth 1,104,084 1,155,490 1,088,253 962,115 945,492 912,848 907,957 3.31%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 275,549 28,756 19,055 18,901 18,836 18,816 17,446 58.33%
Div Payout % 104.58% 48.73% 35.83% 37.89% 26.08% 0.00% 54.52% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,104,084 1,155,490 1,088,253 962,115 945,492 912,848 907,957 3.31%
NOSH 499,004 485,499 477,304 490,874 472,746 475,442 465,619 1.15%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 87.33% 21.81% 10.72% 10.61% 37.08% -4.72% 8.47% -
ROE 23.86% 5.11% 4.89% 5.19% 7.64% -0.49% 3.52% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 60.00 56.76 88.45 89.63 72.99 64.32 91.41 -6.77%
EPS 52.26 12.16 11.14 10.16 15.28 -0.95 6.87 40.19%
DPS 54.66 5.92 3.99 3.85 4.00 4.00 3.75 56.22%
NAPS 2.19 2.38 2.28 1.96 2.00 1.92 1.95 1.95%
Adjusted Per Share Value based on latest NOSH - 490,874
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 56.29 51.28 78.56 81.87 64.21 56.91 79.20 -5.52%
EPS 49.03 10.98 9.90 9.28 13.44 -0.84 5.95 42.07%
DPS 51.28 5.35 3.55 3.52 3.51 3.50 3.25 58.30%
NAPS 2.0546 2.1502 2.0251 1.7904 1.7594 1.6987 1.6896 3.31%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.92 0.91 0.91 1.35 1.38 1.43 2.86 -
P/RPS 3.20 1.60 1.03 1.51 1.89 2.22 3.13 0.36%
P/EPS 3.67 7.49 8.17 13.28 9.03 -150.98 41.62 -33.25%
EY 27.22 13.36 12.24 7.53 11.07 -0.66 2.40 49.83%
DY 28.47 6.51 4.39 2.85 2.90 2.80 1.31 66.97%
P/NAPS 0.88 0.38 0.40 0.69 0.69 0.74 1.47 -8.18%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 29/02/12 23/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.88 1.03 1.10 1.26 1.38 1.42 3.46 -
P/RPS 3.13 1.81 1.24 1.41 1.89 2.21 3.79 -3.13%
P/EPS 3.60 8.47 9.87 12.40 9.03 -149.93 50.35 -35.54%
EY 27.80 11.80 10.13 8.07 11.07 -0.67 1.99 55.12%
DY 29.07 5.75 3.63 3.06 2.90 2.82 1.08 73.02%
P/NAPS 0.86 0.43 0.48 0.64 0.69 0.74 1.77 -11.32%

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