[KPS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 311.61%
YoY- -52.29%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 345,069 197,239 127,728 61,961 305,827 236,830 165,712 62.84%
PBT 116,810 50,661 37,046 812 -4,147 68,976 48,923 78.35%
Tax 11,145 886 -9,397 -238 -10,298 -6,735 -4,156 -
NP 127,955 51,547 27,649 574 -14,445 62,241 44,767 101.01%
-
NP to SH 72,224 43,515 23,169 6,687 -3,160 46,538 33,303 67.30%
-
Tax Rate -9.54% -1.75% 25.37% 29.31% - 9.76% 8.49% -
Total Cost 217,114 145,692 100,079 61,387 320,272 174,589 120,945 47.54%
-
Net Worth 970,794 946,809 917,303 926,627 872,233 959,252 946,756 1.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 19,035 19,127 18,913 - 18,266 18,995 19,030 0.01%
Div Payout % 26.36% 43.96% 81.63% - 0.00% 40.82% 57.14% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 970,794 946,809 917,303 926,627 872,233 959,252 946,756 1.68%
NOSH 475,879 478,186 472,836 477,642 456,666 474,877 475,757 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 37.08% 26.13% 21.65% 0.93% -4.72% 26.28% 27.01% -
ROE 7.44% 4.60% 2.53% 0.72% -0.36% 4.85% 3.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.51 41.25 27.01 12.97 66.97 49.87 34.83 62.82%
EPS 15.20 9.10 4.90 1.40 -0.70 9.80 7.00 67.44%
DPS 4.00 4.00 4.00 0.00 4.00 4.00 4.00 0.00%
NAPS 2.04 1.98 1.94 1.94 1.91 2.02 1.99 1.66%
Adjusted Per Share Value based on latest NOSH - 477,642
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.21 36.70 23.77 11.53 56.91 44.07 30.84 62.83%
EPS 13.44 8.10 4.31 1.24 -0.59 8.66 6.20 67.26%
DPS 3.54 3.56 3.52 0.00 3.40 3.53 3.54 0.00%
NAPS 1.8065 1.7619 1.707 1.7243 1.6231 1.785 1.7618 1.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.38 1.74 2.11 1.40 1.43 1.80 2.12 -
P/RPS 1.90 4.22 7.81 10.79 2.14 3.61 6.09 -53.90%
P/EPS 9.09 19.12 43.06 100.00 -206.66 18.37 30.29 -55.07%
EY 11.00 5.23 2.32 1.00 -0.48 5.44 3.30 122.65%
DY 2.90 2.30 1.90 0.00 2.80 2.22 1.89 32.92%
P/NAPS 0.68 0.88 1.09 0.72 0.75 0.89 1.07 -26.02%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 1.38 1.48 1.86 1.94 1.42 1.40 2.07 -
P/RPS 1.90 3.59 6.89 14.96 2.12 2.81 5.94 -53.13%
P/EPS 9.09 16.26 37.96 138.57 -205.21 14.29 29.57 -54.35%
EY 11.00 6.15 2.63 0.72 -0.49 7.00 3.38 119.13%
DY 2.90 2.70 2.15 0.00 2.82 2.86 1.93 31.09%
P/NAPS 0.68 0.75 0.96 1.00 0.74 0.69 1.04 -24.60%

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