[KPS] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -105.09%
YoY- -109.88%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 262,985 255,456 247,844 305,827 315,773 331,424 391,880 -23.33%
PBT 67,548 74,092 3,248 -4,147 91,968 97,846 89,772 -17.25%
Tax 1,181 -18,794 -952 -10,298 -8,980 -8,312 -22,396 -
NP 68,729 55,298 2,296 -14,445 82,988 89,534 67,376 1.33%
-
NP to SH 58,020 46,338 26,748 -3,160 62,050 66,606 56,064 2.31%
-
Tax Rate -1.75% 25.37% 29.31% - 9.76% 8.49% 24.95% -
Total Cost 194,256 200,158 245,548 320,272 232,785 241,890 324,504 -28.94%
-
Net Worth 946,809 917,303 926,627 872,233 959,252 946,756 925,056 1.56%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 25,503 37,826 - 18,266 25,326 38,060 - -
Div Payout % 43.96% 81.63% - 0.00% 40.82% 57.14% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 946,809 917,303 926,627 872,233 959,252 946,756 925,056 1.56%
NOSH 478,186 472,836 477,642 456,666 474,877 475,757 467,200 1.56%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 26.13% 21.65% 0.93% -4.72% 26.28% 27.01% 17.19% -
ROE 6.13% 5.05% 2.89% -0.36% 6.47% 7.04% 6.06% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.00 54.03 51.89 66.97 66.50 69.66 83.88 -24.50%
EPS 12.13 9.80 5.60 -0.70 13.07 14.00 12.00 0.72%
DPS 5.33 8.00 0.00 4.00 5.33 8.00 0.00 -
NAPS 1.98 1.94 1.94 1.91 2.02 1.99 1.98 0.00%
Adjusted Per Share Value based on latest NOSH - 475,442
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 47.83 46.46 45.07 55.62 57.43 60.27 71.27 -23.32%
EPS 10.55 8.43 4.86 -0.57 11.28 12.11 10.20 2.27%
DPS 4.64 6.88 0.00 3.32 4.61 6.92 0.00 -
NAPS 1.7219 1.6683 1.6852 1.5863 1.7445 1.7218 1.6824 1.55%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.74 2.11 1.40 1.43 1.80 2.12 1.74 -
P/RPS 3.16 3.91 2.70 2.14 2.71 3.04 2.07 32.54%
P/EPS 14.34 21.53 25.00 -206.66 13.78 15.14 14.50 -0.73%
EY 6.97 4.64 4.00 -0.48 7.26 6.60 6.90 0.67%
DY 3.07 3.79 0.00 2.80 2.96 3.77 0.00 -
P/NAPS 0.88 1.09 0.72 0.75 0.89 1.07 0.88 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 28/08/08 28/05/08 -
Price 1.48 1.86 1.94 1.42 1.40 2.07 1.95 -
P/RPS 2.69 3.44 3.74 2.12 2.11 2.97 2.32 10.35%
P/EPS 12.20 18.98 34.64 -205.21 10.71 14.79 16.25 -17.38%
EY 8.20 5.27 2.89 -0.49 9.33 6.76 6.15 21.12%
DY 3.60 4.30 0.00 2.82 3.81 3.86 0.00 -
P/NAPS 0.75 0.96 1.00 0.74 0.69 1.04 0.98 -16.31%

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