[KPS] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -162.76%
YoY- -135.93%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 374,649 453,108 382,587 269,818 440,959 386,486 339,248 1.66%
PBT 109,180 31,408 143,045 -25,779 67,520 20,638 -111,380 -
Tax -25,237 -29,890 8,972 -4,637 -29,105 -6,567 -4,624 32.65%
NP 83,943 1,518 152,017 -30,416 38,415 14,071 -116,004 -
-
NP to SH 76,612 25,971 85,777 -11,832 32,927 15,965 -40,083 -
-
Tax Rate 23.12% 95.17% -6.27% - 43.11% 31.82% - -
Total Cost 290,706 451,590 230,570 300,234 402,544 372,415 455,252 -7.19%
-
Net Worth 1,084,061 1,011,450 960,400 926,627 925,056 863,742 731,918 6.75%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 38,327 18,901 18,836 18,816 17,446 1,890 8,557 28.36%
Div Payout % 50.03% 72.78% 21.96% 0.00% 52.98% 11.84% 0.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,084,061 1,011,450 960,400 926,627 925,056 863,742 731,918 6.75%
NOSH 481,804 459,749 480,200 477,642 467,200 436,233 430,540 1.89%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 22.41% 0.34% 39.73% -11.27% 8.71% 3.64% -34.19% -
ROE 7.07% 2.57% 8.93% -1.28% 3.56% 1.85% -5.48% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 77.76 98.56 79.67 56.49 94.38 88.60 78.80 -0.22%
EPS 15.90 5.65 17.86 -2.48 7.05 3.66 -9.31 -
DPS 8.00 4.11 4.00 4.00 3.73 0.43 2.00 25.96%
NAPS 2.25 2.20 2.00 1.94 1.98 1.98 1.70 4.77%
Adjusted Per Share Value based on latest NOSH - 477,642
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 69.72 84.32 71.19 50.21 82.06 71.92 63.13 1.66%
EPS 14.26 4.83 15.96 -2.20 6.13 2.97 -7.46 -
DPS 7.13 3.52 3.51 3.50 3.25 0.35 1.59 28.38%
NAPS 2.0173 1.8822 1.7872 1.7243 1.7214 1.6073 1.362 6.75%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.02 1.23 1.44 1.40 1.74 1.22 0.50 -
P/RPS 1.31 1.25 1.81 2.48 1.84 1.38 0.63 12.96%
P/EPS 6.41 21.77 8.06 -56.52 24.69 33.34 -5.37 -
EY 15.59 4.59 12.40 -1.77 4.05 3.00 -18.62 -
DY 7.84 3.34 2.78 2.86 2.15 0.36 4.00 11.85%
P/NAPS 0.45 0.56 0.72 0.72 0.88 0.62 0.29 7.59%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 31/05/11 27/05/10 28/05/09 28/05/08 31/05/07 13/06/06 -
Price 1.01 1.08 1.25 1.94 1.95 1.17 0.47 -
P/RPS 1.30 1.10 1.57 3.43 2.07 1.32 0.60 13.74%
P/EPS 6.35 19.12 7.00 -78.32 27.67 31.97 -5.05 -
EY 15.74 5.23 14.29 -1.28 3.61 3.13 -19.81 -
DY 7.92 3.81 3.20 2.06 1.91 0.37 4.26 10.87%
P/NAPS 0.45 0.49 0.63 1.00 0.98 0.59 0.28 8.22%

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