[KPS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 87.82%
YoY- -6.5%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 266,250 99,479 345,069 197,239 127,728 61,961 305,827 -8.84%
PBT 56,434 27,046 116,810 50,661 37,046 812 -4,147 -
Tax -6,905 -2,111 11,145 886 -9,397 -238 -10,298 -23.44%
NP 49,529 24,935 127,955 51,547 27,649 574 -14,445 -
-
NP to SH 40,268 20,238 72,224 43,515 23,169 6,687 -3,160 -
-
Tax Rate 12.24% 7.81% -9.54% -1.75% 25.37% 29.31% - -
Total Cost 216,721 74,544 217,114 145,692 100,079 61,387 320,272 -22.97%
-
Net Worth 952,666 960,400 970,794 946,809 917,303 926,627 872,233 6.07%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 19,053 - 19,035 19,127 18,913 - 18,266 2.86%
Div Payout % 47.32% - 26.36% 43.96% 81.63% - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 952,666 960,400 970,794 946,809 917,303 926,627 872,233 6.07%
NOSH 476,333 480,200 475,879 478,186 472,836 477,642 456,666 2.85%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.60% 25.07% 37.08% 26.13% 21.65% 0.93% -4.72% -
ROE 4.23% 2.11% 7.44% 4.60% 2.53% 0.72% -0.36% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 55.90 20.72 72.51 41.25 27.01 12.97 66.97 -11.37%
EPS 8.50 4.30 15.20 9.10 4.90 1.40 -0.70 -
DPS 4.00 0.00 4.00 4.00 4.00 0.00 4.00 0.00%
NAPS 2.00 2.00 2.04 1.98 1.94 1.94 1.91 3.12%
Adjusted Per Share Value based on latest NOSH - 473,209
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 49.55 18.51 64.21 36.70 23.77 11.53 56.91 -8.84%
EPS 7.49 3.77 13.44 8.10 4.31 1.24 -0.59 -
DPS 3.55 0.00 3.54 3.56 3.52 0.00 3.40 2.92%
NAPS 1.7728 1.7872 1.8065 1.7619 1.707 1.7243 1.6231 6.07%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.33 1.44 1.38 1.74 2.11 1.40 1.43 -
P/RPS 2.38 6.95 1.90 4.22 7.81 10.79 2.14 7.36%
P/EPS 15.73 34.17 9.09 19.12 43.06 100.00 -206.66 -
EY 6.36 2.93 11.00 5.23 2.32 1.00 -0.48 -
DY 3.01 0.00 2.90 2.30 1.90 0.00 2.80 4.95%
P/NAPS 0.67 0.72 0.68 0.88 1.09 0.72 0.75 -7.26%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 -
Price 1.34 1.25 1.38 1.48 1.86 1.94 1.42 -
P/RPS 2.40 6.03 1.90 3.59 6.89 14.96 2.12 8.64%
P/EPS 15.85 29.66 9.09 16.26 37.96 138.57 -205.21 -
EY 6.31 3.37 11.00 6.15 2.63 0.72 -0.49 -
DY 2.99 0.00 2.90 2.70 2.15 0.00 2.82 3.99%
P/NAPS 0.67 0.63 0.68 0.75 0.96 1.00 0.74 -6.42%

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