[KPS] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 74.43%
YoY- 268.65%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 66,365 65,099 117,071 82,413 110,066 112,607 113,753 -30.20%
PBT 27,795 32,757 -45,973 79,228 43,168 -9,310 -4,451 -
Tax 5,661 -14,286 6,682 -7,676 -9,957 -10,926 -11,314 -
NP 33,456 18,471 -39,291 71,552 33,211 -20,236 -15,765 -
-
NP to SH 29,402 19,754 -31,870 56,396 32,332 -3,678 -5,679 -
-
Tax Rate -20.37% 43.61% - 9.69% 23.07% - - -
Total Cost 32,909 46,628 156,362 10,861 76,855 132,843 129,518 -59.91%
-
Net Worth 1,090,719 1,084,061 1,088,253 1,113,581 1,065,054 1,011,450 962,115 8.73%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,484 19,272 9,546 9,558 9,509 - - -
Div Payout % 32.26% 97.56% 0.00% 16.95% 29.41% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,090,719 1,084,061 1,088,253 1,113,581 1,065,054 1,011,450 962,115 8.73%
NOSH 474,225 481,804 477,304 477,932 475,470 459,749 490,874 -2.27%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 50.41% 28.37% -33.56% 86.82% 30.17% -17.97% -13.86% -
ROE 2.70% 1.82% -2.93% 5.06% 3.04% -0.36% -0.59% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.99 13.51 24.53 17.24 23.15 24.49 23.17 -28.58%
EPS 6.20 4.10 -6.70 11.80 6.80 -0.80 -1.20 -
DPS 2.00 4.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 2.30 2.25 2.28 2.33 2.24 2.20 1.96 11.26%
Adjusted Per Share Value based on latest NOSH - 477,932
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.35 12.11 21.79 15.34 20.48 20.95 21.17 -30.20%
EPS 5.47 3.68 -5.93 10.49 6.02 -0.68 -1.06 -
DPS 1.76 3.59 1.78 1.78 1.77 0.00 0.00 -
NAPS 2.0297 2.0173 2.0251 2.0722 1.9819 1.8822 1.7904 8.73%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 1.02 0.91 0.82 1.13 1.23 1.35 -
P/RPS 7.36 7.55 3.71 4.76 4.88 5.02 5.83 16.82%
P/EPS 16.61 24.88 -13.63 6.95 16.62 -153.75 -116.69 -
EY 6.02 4.02 -7.34 14.39 6.02 -0.65 -0.86 -
DY 1.94 3.92 2.20 2.44 1.77 0.00 0.00 -
P/NAPS 0.45 0.45 0.40 0.35 0.50 0.56 0.69 -24.81%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 30/11/11 25/08/11 31/05/11 23/02/11 -
Price 1.00 1.01 1.10 0.93 0.93 1.08 1.26 -
P/RPS 7.15 7.48 4.48 5.39 4.02 4.41 5.44 20.00%
P/EPS 16.13 24.63 -16.47 7.88 13.68 -135.00 -108.91 -
EY 6.20 4.06 -6.07 12.69 7.31 -0.74 -0.92 -
DY 2.00 3.96 1.82 2.15 2.15 0.00 0.00 -
P/NAPS 0.43 0.45 0.48 0.40 0.42 0.49 0.64 -23.30%

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