[KPS] QoQ 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- 113.46%
YoY- -52.29%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 147,830 69,511 65,767 61,961 68,997 71,118 67,742 68.00%
PBT 66,149 13,616 36,234 812 -73,123 20,052 26,480 83.80%
Tax 10,259 10,283 -9,459 62 -3,563 -2,579 1,443 268.41%
NP 76,408 23,899 26,775 874 -76,686 17,473 27,923 95.27%
-
NP to SH 28,709 20,348 16,482 6,687 -49,698 11,892 19,287 30.27%
-
Tax Rate -15.51% -75.52% 26.11% -7.64% - 12.86% -5.45% -
Total Cost 71,422 45,612 38,992 61,087 145,683 53,645 39,819 47.46%
-
Net Worth 945,492 936,954 913,573 926,627 912,848 960,873 936,125 0.66%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 18,836 - - - 18,816 -
Div Payout % - - 114.29% - - - 97.56% -
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 945,492 936,954 913,573 926,627 912,848 960,873 936,125 0.66%
NOSH 472,746 473,209 470,914 477,642 475,442 475,680 470,414 0.32%
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 51.69% 34.38% 40.71% 1.41% -111.14% 24.57% 41.22% -
ROE 3.04% 2.17% 1.80% 0.72% -5.44% 1.24% 2.06% -
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 31.27 14.69 13.97 12.97 14.51 14.95 14.40 67.45%
EPS 6.00 4.30 3.50 1.40 -10.40 2.50 4.10 28.80%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 2.00 1.98 1.94 1.94 1.92 2.02 1.99 0.33%
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 27.51 12.94 12.24 11.53 12.84 13.23 12.61 67.97%
EPS 5.34 3.79 3.07 1.24 -9.25 2.21 3.59 30.21%
DPS 0.00 0.00 3.51 0.00 0.00 0.00 3.50 -
NAPS 1.7594 1.7435 1.70 1.7243 1.6987 1.7881 1.742 0.66%
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 4.41 11.85 15.11 10.79 9.85 12.04 14.72 -55.12%
P/EPS 22.72 40.47 60.29 100.00 -13.68 72.00 51.71 -42.11%
EY 4.40 2.47 1.66 1.00 -7.31 1.39 1.93 72.95%
DY 0.00 0.00 1.90 0.00 0.00 0.00 1.89 -
P/NAPS 0.69 0.88 1.09 0.72 0.74 0.89 1.07 -25.29%
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 4.41 10.08 13.32 14.96 9.78 9.36 14.37 -54.40%
P/EPS 22.72 34.42 53.14 138.57 -13.58 56.00 50.49 -41.19%
EY 4.40 2.91 1.88 0.72 -7.36 1.79 1.98 70.04%
DY 0.00 0.00 2.15 0.00 0.00 0.00 1.93 -
P/NAPS 0.69 0.75 0.96 1.00 0.74 0.69 1.04 -23.87%

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