[KPS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -71.98%
YoY- 202.65%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 439,980 326,227 266,250 99,479 345,069 197,239 127,728 127.57%
PBT 67,764 72,215 56,434 27,046 116,810 50,661 37,046 49.40%
Tax -21,075 -9,761 -6,905 -2,111 11,145 886 -9,397 71.08%
NP 46,689 62,454 49,529 24,935 127,955 51,547 27,649 41.66%
-
NP to SH 49,887 55,565 40,268 20,238 72,224 43,515 23,169 66.51%
-
Tax Rate 31.10% 13.52% 12.24% 7.81% -9.54% -1.75% 25.37% -
Total Cost 393,291 263,773 216,721 74,544 217,114 145,692 100,079 148.40%
-
Net Worth 1,067,745 950,475 952,666 960,400 970,794 946,809 917,303 10.62%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 19,152 19,009 19,053 - 19,035 19,127 18,913 0.83%
Div Payout % 38.39% 34.21% 47.32% - 26.36% 43.96% 81.63% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,067,745 950,475 952,666 960,400 970,794 946,809 917,303 10.62%
NOSH 478,809 475,237 476,333 480,200 475,879 478,186 472,836 0.83%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.61% 19.14% 18.60% 25.07% 37.08% 26.13% 21.65% -
ROE 4.67% 5.85% 4.23% 2.11% 7.44% 4.60% 2.53% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 91.89 68.65 55.90 20.72 72.51 41.25 27.01 125.69%
EPS 10.50 11.70 8.50 4.30 15.20 9.10 4.90 65.98%
DPS 4.00 4.00 4.00 0.00 4.00 4.00 4.00 0.00%
NAPS 2.23 2.00 2.00 2.00 2.04 1.98 1.94 9.70%
Adjusted Per Share Value based on latest NOSH - 480,200
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.87 60.71 49.55 18.51 64.21 36.70 23.77 127.55%
EPS 9.28 10.34 7.49 3.77 13.44 8.10 4.31 66.51%
DPS 3.56 3.54 3.55 0.00 3.54 3.56 3.52 0.75%
NAPS 1.9869 1.7687 1.7728 1.7872 1.8065 1.7619 1.707 10.62%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.35 1.40 1.33 1.44 1.38 1.74 2.11 -
P/RPS 1.47 2.04 2.38 6.95 1.90 4.22 7.81 -67.05%
P/EPS 12.96 11.97 15.73 34.17 9.09 19.12 43.06 -54.99%
EY 7.72 8.35 6.36 2.93 11.00 5.23 2.32 122.40%
DY 2.96 2.86 3.01 0.00 2.90 2.30 1.90 34.27%
P/NAPS 0.61 0.70 0.67 0.72 0.68 0.88 1.09 -32.01%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 25/08/10 27/05/10 25/02/10 25/11/09 28/08/09 -
Price 1.26 1.33 1.34 1.25 1.38 1.48 1.86 -
P/RPS 1.37 1.94 2.40 6.03 1.90 3.59 6.89 -65.83%
P/EPS 12.09 11.38 15.85 29.66 9.09 16.26 37.96 -53.26%
EY 8.27 8.79 6.31 3.37 11.00 6.15 2.63 114.18%
DY 3.17 3.01 2.99 0.00 2.90 2.70 2.15 29.45%
P/NAPS 0.57 0.67 0.67 0.63 0.68 0.75 0.96 -29.28%

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