[KPS] QoQ Cumulative 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- 246.48%
YoY- -30.43%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 99,479 345,069 197,239 127,728 61,961 305,827 236,830 -43.94%
PBT 27,046 116,810 50,661 37,046 812 -4,147 68,976 -46.45%
Tax -2,111 11,145 886 -9,397 -238 -10,298 -6,735 -53.89%
NP 24,935 127,955 51,547 27,649 574 -14,445 62,241 -45.68%
-
NP to SH 20,238 72,224 43,515 23,169 6,687 -3,160 46,538 -42.62%
-
Tax Rate 7.81% -9.54% -1.75% 25.37% 29.31% - 9.76% -
Total Cost 74,544 217,114 145,692 100,079 61,387 320,272 174,589 -43.32%
-
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 19,127 18,913 - 18,266 18,995 -
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 2.11% 7.44% 4.60% 2.53% 0.72% -0.36% 4.85% -
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 20.72 72.51 41.25 27.01 12.97 66.97 49.87 -44.34%
EPS 4.30 15.20 9.10 4.90 1.40 -0.70 9.80 -42.28%
DPS 0.00 4.00 4.00 4.00 0.00 4.00 4.00 -
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 18.51 64.21 36.70 23.77 11.53 56.91 44.07 -43.94%
EPS 3.77 13.44 8.10 4.31 1.24 -0.59 8.66 -42.58%
DPS 0.00 3.54 3.56 3.52 0.00 3.40 3.53 -
NAPS 1.7872 1.8065 1.7619 1.707 1.7243 1.6231 1.785 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 6.95 1.90 4.22 7.81 10.79 2.14 3.61 54.81%
P/EPS 34.17 9.09 19.12 43.06 100.00 -206.66 18.37 51.30%
EY 2.93 11.00 5.23 2.32 1.00 -0.48 5.44 -33.82%
DY 0.00 2.90 2.30 1.90 0.00 2.80 2.22 -
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 6.03 1.90 3.59 6.89 14.96 2.12 2.81 66.44%
P/EPS 29.66 9.09 16.26 37.96 138.57 -205.21 14.29 62.78%
EY 3.37 11.00 6.15 2.63 0.72 -0.49 7.00 -38.60%
DY 0.00 2.90 2.70 2.15 0.00 2.82 2.86 -
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