[KPS] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -33.0%
YoY- 6.6%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 249,091 302,474 275,553 422,157 439,980 345,069 305,827 -3.36%
PBT 142,696 293,221 78,398 67,113 67,764 116,811 -4,148 -
Tax -25,046 -29,071 -18,289 -21,877 -21,075 11,145 -10,298 15.95%
NP 117,650 264,150 60,109 45,236 46,689 127,956 -14,446 -
-
NP to SH 115,567 263,488 59,017 53,180 49,887 72,226 -4,503 -
-
Tax Rate 17.55% 9.91% 23.33% 32.60% 31.10% -9.54% - -
Total Cost 131,441 38,324 215,444 376,921 393,291 217,113 320,273 -13.78%
-
Net Worth 1,202,599 1,104,084 1,155,490 1,088,253 962,115 945,492 912,848 4.69%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 19,883 275,549 28,756 19,055 18,901 18,836 18,816 0.92%
Div Payout % 17.21% 104.58% 48.73% 35.83% 37.89% 26.08% 0.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,202,599 1,104,084 1,155,490 1,088,253 962,115 945,492 912,848 4.69%
NOSH 499,004 499,004 485,499 477,304 490,874 472,746 475,442 0.80%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 47.23% 87.33% 21.81% 10.72% 10.61% 37.08% -4.72% -
ROE 9.61% 23.86% 5.11% 4.89% 5.19% 7.64% -0.49% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 49.92 60.00 56.76 88.45 89.63 72.99 64.32 -4.13%
EPS 23.16 52.26 12.16 11.14 10.16 15.28 -0.95 -
DPS 4.00 54.66 5.92 3.99 3.85 4.00 4.00 0.00%
NAPS 2.41 2.19 2.38 2.28 1.96 2.00 1.92 3.85%
Adjusted Per Share Value based on latest NOSH - 477,304
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 46.35 56.29 51.28 78.56 81.87 64.21 56.91 -3.36%
EPS 21.51 49.03 10.98 9.90 9.28 13.44 -0.84 -
DPS 3.70 51.28 5.35 3.55 3.52 3.51 3.50 0.93%
NAPS 2.2379 2.0546 2.1502 2.0251 1.7904 1.7594 1.6987 4.69%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.46 1.92 0.91 0.91 1.35 1.38 1.43 -
P/RPS 2.92 3.20 1.60 1.03 1.51 1.89 2.22 4.67%
P/EPS 6.30 3.67 7.49 8.17 13.28 9.03 -150.98 -
EY 15.86 27.22 13.36 12.24 7.53 11.07 -0.66 -
DY 2.74 28.47 6.51 4.39 2.85 2.90 2.80 -0.36%
P/NAPS 0.61 0.88 0.38 0.40 0.69 0.69 0.74 -3.16%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 27/02/13 29/02/12 23/02/11 25/02/10 27/02/09 -
Price 1.56 1.88 1.03 1.10 1.26 1.38 1.42 -
P/RPS 3.13 3.13 1.81 1.24 1.41 1.89 2.21 5.96%
P/EPS 6.74 3.60 8.47 9.87 12.40 9.03 -149.93 -
EY 14.85 27.80 11.80 10.13 8.07 11.07 -0.67 -
DY 2.56 29.07 5.75 3.63 3.06 2.90 2.82 -1.59%
P/NAPS 0.65 0.86 0.43 0.48 0.64 0.69 0.74 -2.13%

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