[KPS] QoQ 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- -29.51%
YoY- 202.65%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 113,753 59,977 166,771 99,479 147,830 69,511 65,767 43.94%
PBT -4,451 15,781 29,388 27,046 66,149 13,616 36,234 -
Tax -11,314 -2,856 -4,794 -2,111 10,259 10,283 -9,459 12.64%
NP -15,765 12,925 24,594 24,935 76,408 23,899 26,775 -
-
NP to SH -5,679 15,298 20,030 20,238 28,709 20,348 16,482 -
-
Tax Rate - 18.10% 16.31% 7.81% -15.51% -75.52% 26.11% -
Total Cost 129,518 47,052 142,177 74,544 71,422 45,612 38,992 122.13%
-
Net Worth 962,115 943,900 945,066 960,400 945,492 936,954 913,573 3.50%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 18,901 - - - 18,836 -
Div Payout % - - 94.37% - - - 114.29% -
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 962,115 943,900 945,066 960,400 945,492 936,954 913,573 3.50%
NOSH 490,874 471,950 472,533 480,200 472,746 473,209 470,914 2.79%
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 -13.86% 21.55% 14.75% 25.07% 51.69% 34.38% 40.71% -
ROE -0.59% 1.62% 2.12% 2.11% 3.04% 2.17% 1.80% -
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 23.17 12.71 35.29 20.72 31.27 14.69 13.97 39.98%
EPS -1.20 3.20 4.20 4.30 6.00 4.30 3.50 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.96 2.00 2.00 2.00 2.00 1.98 1.94 0.68%
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 21.17 11.16 31.03 18.51 27.51 12.94 12.24 43.94%
EPS -1.06 2.85 3.73 3.77 5.34 3.79 3.07 -
DPS 0.00 0.00 3.52 0.00 0.00 0.00 3.51 -
NAPS 1.7904 1.7565 1.7586 1.7872 1.7594 1.7435 1.70 3.50%
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 5.83 11.02 3.77 6.95 4.41 11.85 15.11 -46.90%
P/EPS -116.69 43.19 31.38 34.17 22.72 40.47 60.29 -
EY -0.86 2.32 3.19 2.93 4.40 2.47 1.66 -
DY 0.00 0.00 3.01 0.00 0.00 0.00 1.90 -
P/NAPS 0.69 0.70 0.67 0.72 0.69 0.88 1.09 -26.21%
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 5.44 10.47 3.80 6.03 4.41 10.08 13.32 -44.86%
P/EPS -108.91 41.03 31.61 29.66 22.72 34.42 53.14 -
EY -0.92 2.44 3.16 3.37 4.40 2.91 1.88 -
DY 0.00 0.00 2.99 0.00 0.00 0.00 2.15 -
P/NAPS 0.64 0.67 0.67 0.63 0.69 0.75 0.96 -23.62%

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