[KPS] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 73.24%
YoY- -30.43%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 397,916 345,069 262,985 255,456 247,844 305,827 315,773 16.68%
PBT 108,184 116,810 67,548 74,092 3,248 -4,147 91,968 11.44%
Tax -8,444 11,145 1,181 -18,794 -952 -10,298 -8,980 -4.02%
NP 99,740 127,955 68,729 55,298 2,296 -14,445 82,988 13.05%
-
NP to SH 80,952 72,224 58,020 46,338 26,748 -3,160 62,050 19.41%
-
Tax Rate 7.81% -9.54% -1.75% 25.37% 29.31% - 9.76% -
Total Cost 298,176 217,114 194,256 200,158 245,548 320,272 232,785 17.96%
-
Net Worth 960,400 970,794 946,809 917,303 926,627 872,233 959,252 0.07%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 19,035 25,503 37,826 - 18,266 25,326 -
Div Payout % - 26.36% 43.96% 81.63% - 0.00% 40.82% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 960,400 970,794 946,809 917,303 926,627 872,233 959,252 0.07%
NOSH 480,200 475,879 478,186 472,836 477,642 456,666 474,877 0.74%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 25.07% 37.08% 26.13% 21.65% 0.93% -4.72% 26.28% -
ROE 8.43% 7.44% 6.13% 5.05% 2.89% -0.36% 6.47% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 82.86 72.51 55.00 54.03 51.89 66.97 66.50 15.80%
EPS 17.20 15.20 12.13 9.80 5.60 -0.70 13.07 20.10%
DPS 0.00 4.00 5.33 8.00 0.00 4.00 5.33 -
NAPS 2.00 2.04 1.98 1.94 1.94 1.91 2.02 -0.66%
Adjusted Per Share Value based on latest NOSH - 470,914
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 72.37 62.76 47.83 46.46 45.07 55.62 57.43 16.68%
EPS 14.72 13.14 10.55 8.43 4.86 -0.57 11.28 19.43%
DPS 0.00 3.46 4.64 6.88 0.00 3.32 4.61 -
NAPS 1.7466 1.7655 1.7219 1.6683 1.6852 1.5863 1.7445 0.08%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.44 1.38 1.74 2.11 1.40 1.43 1.80 -
P/RPS 1.74 1.90 3.16 3.91 2.70 2.14 2.71 -25.59%
P/EPS 8.54 9.09 14.34 21.53 25.00 -206.66 13.78 -27.33%
EY 11.71 11.00 6.97 4.64 4.00 -0.48 7.26 37.57%
DY 0.00 2.90 3.07 3.79 0.00 2.80 2.96 -
P/NAPS 0.72 0.68 0.88 1.09 0.72 0.75 0.89 -13.18%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 -
Price 1.25 1.38 1.48 1.86 1.94 1.42 1.40 -
P/RPS 1.51 1.90 2.69 3.44 3.74 2.12 2.11 -20.00%
P/EPS 7.41 9.09 12.20 18.98 34.64 -205.21 10.71 -21.79%
EY 13.49 11.00 8.20 5.27 2.89 -0.49 9.33 27.89%
DY 0.00 2.90 3.60 4.30 0.00 2.82 3.81 -
P/NAPS 0.63 0.68 0.75 0.96 1.00 0.74 0.69 -5.88%

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