[KPS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -10.22%
YoY- -30.93%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 305,086 222,673 112,607 439,980 326,227 266,250 99,479 110.94%
PBT 113,086 33,858 -9,310 67,764 72,215 56,434 27,046 159.31%
Tax -28,559 -20,883 -10,926 -21,075 -9,761 -6,905 -2,111 466.86%
NP 84,527 12,975 -20,236 46,689 62,454 49,529 24,935 125.49%
-
NP to SH 78,310 21,914 -3,678 49,887 55,565 40,268 20,238 146.26%
-
Tax Rate 25.25% 61.68% - 31.10% 13.52% 12.24% 7.81% -
Total Cost 220,559 209,698 132,843 393,291 263,773 216,721 74,544 105.96%
-
Net Worth 1,112,574 1,067,116 1,011,450 1,067,745 950,475 952,666 960,400 10.29%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 19,100 9,527 - 19,152 19,009 19,053 - -
Div Payout % 24.39% 43.48% - 38.39% 34.21% 47.32% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,112,574 1,067,116 1,011,450 1,067,745 950,475 952,666 960,400 10.29%
NOSH 477,500 476,391 459,749 478,809 475,237 476,333 480,200 -0.37%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 27.71% 5.83% -17.97% 10.61% 19.14% 18.60% 25.07% -
ROE 7.04% 2.05% -0.36% 4.67% 5.85% 4.23% 2.11% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 63.89 46.74 24.49 91.89 68.65 55.90 20.72 111.70%
EPS 16.40 4.60 -0.80 10.50 11.70 8.50 4.30 143.91%
DPS 4.00 2.00 0.00 4.00 4.00 4.00 0.00 -
NAPS 2.33 2.24 2.20 2.23 2.00 2.00 2.00 10.70%
Adjusted Per Share Value based on latest NOSH - 490,874
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 55.48 40.50 20.48 80.02 59.33 48.42 18.09 110.94%
EPS 14.24 3.99 -0.67 9.07 10.11 7.32 3.68 146.27%
DPS 3.47 1.73 0.00 3.48 3.46 3.47 0.00 -
NAPS 2.0234 1.9407 1.8395 1.9419 1.7286 1.7326 1.7466 10.29%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.82 1.13 1.23 1.35 1.40 1.33 1.44 -
P/RPS 1.28 2.42 5.02 1.47 2.04 2.38 6.95 -67.59%
P/EPS 5.00 24.57 -153.75 12.96 11.97 15.73 34.17 -72.19%
EY 20.00 4.07 -0.65 7.72 8.35 6.36 2.93 259.41%
DY 4.88 1.77 0.00 2.96 2.86 3.01 0.00 -
P/NAPS 0.35 0.50 0.56 0.61 0.70 0.67 0.72 -38.14%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 31/05/11 23/02/11 29/11/10 25/08/10 27/05/10 -
Price 0.93 0.93 1.08 1.26 1.33 1.34 1.25 -
P/RPS 1.46 1.99 4.41 1.37 1.94 2.40 6.03 -61.11%
P/EPS 5.67 20.22 -135.00 12.09 11.38 15.85 29.66 -66.78%
EY 17.63 4.95 -0.74 8.27 8.79 6.31 3.37 201.05%
DY 4.30 2.15 0.00 3.17 3.01 2.99 0.00 -
P/NAPS 0.40 0.42 0.49 0.57 0.67 0.67 0.63 -26.10%

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