[KPS] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.09%
YoY- 157.77%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 59,977 166,771 99,479 147,830 69,511 65,767 61,961 -2.14%
PBT 15,781 29,388 27,046 66,149 13,616 36,234 812 621.55%
Tax -2,856 -4,794 -2,111 10,259 10,283 -9,459 62 -
NP 12,925 24,594 24,935 76,408 23,899 26,775 874 501.49%
-
NP to SH 15,298 20,030 20,238 28,709 20,348 16,482 6,687 73.53%
-
Tax Rate 18.10% 16.31% 7.81% -15.51% -75.52% 26.11% -7.64% -
Total Cost 47,052 142,177 74,544 71,422 45,612 38,992 61,087 -15.95%
-
Net Worth 943,900 945,066 960,400 945,492 936,954 913,573 926,627 1.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 18,901 - - - 18,836 - -
Div Payout % - 94.37% - - - 114.29% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 943,900 945,066 960,400 945,492 936,954 913,573 926,627 1.23%
NOSH 471,950 472,533 480,200 472,746 473,209 470,914 477,642 -0.79%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.55% 14.75% 25.07% 51.69% 34.38% 40.71% 1.41% -
ROE 1.62% 2.12% 2.11% 3.04% 2.17% 1.80% 0.72% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.71 35.29 20.72 31.27 14.69 13.97 12.97 -1.33%
EPS 3.20 4.20 4.30 6.00 4.30 3.50 1.40 73.43%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 1.98 1.94 1.94 2.04%
Adjusted Per Share Value based on latest NOSH - 472,746
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.16 31.03 18.51 27.51 12.94 12.24 11.53 -2.14%
EPS 2.85 3.73 3.77 5.34 3.79 3.07 1.24 74.07%
DPS 0.00 3.52 0.00 0.00 0.00 3.51 0.00 -
NAPS 1.7565 1.7586 1.7872 1.7594 1.7435 1.70 1.7243 1.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.40 1.33 1.44 1.38 1.74 2.11 1.40 -
P/RPS 11.02 3.77 6.95 4.41 11.85 15.11 10.79 1.41%
P/EPS 43.19 31.38 34.17 22.72 40.47 60.29 100.00 -42.83%
EY 2.32 3.19 2.93 4.40 2.47 1.66 1.00 75.16%
DY 0.00 3.01 0.00 0.00 0.00 1.90 0.00 -
P/NAPS 0.70 0.67 0.72 0.69 0.88 1.09 0.72 -1.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 25/08/10 27/05/10 25/02/10 25/11/09 28/08/09 28/05/09 -
Price 1.33 1.34 1.25 1.38 1.48 1.86 1.94 -
P/RPS 10.47 3.80 6.03 4.41 10.08 13.32 14.96 -21.15%
P/EPS 41.03 31.61 29.66 22.72 34.42 53.14 138.57 -55.54%
EY 2.44 3.16 3.37 4.40 2.91 1.88 0.72 125.44%
DY 0.00 2.99 0.00 0.00 0.00 2.15 0.00 -
P/NAPS 0.67 0.67 0.63 0.69 0.75 0.96 1.00 -23.41%

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