[KPS] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -23.71%
YoY- -133.32%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 382,587 345,069 266,236 267,843 269,818 305,827 390,614 -1.37%
PBT 143,045 116,811 -22,461 -16,025 -25,779 -4,148 91,948 34.29%
Tax 8,972 11,145 -2,677 -15,539 -4,637 -10,298 -16,127 -
NP 152,017 127,956 -25,138 -31,564 -30,416 -14,446 75,821 59.06%
-
NP to SH 85,777 72,226 -6,181 -14,637 -11,832 -4,503 54,700 35.01%
-
Tax Rate -6.27% -9.54% - - - - 17.54% -
Total Cost 230,570 217,113 291,374 299,407 300,234 320,273 314,793 -18.76%
-
Net Worth 960,400 945,492 936,954 913,573 926,627 912,848 960,873 -0.03%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 18,836 18,836 18,836 18,836 18,816 18,816 18,816 0.07%
Div Payout % 21.96% 26.08% 0.00% 0.00% 0.00% 0.00% 34.40% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 960,400 945,492 936,954 913,573 926,627 912,848 960,873 -0.03%
NOSH 480,200 472,746 473,209 470,914 477,642 475,442 475,680 0.63%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 39.73% 37.08% -9.44% -11.78% -11.27% -4.72% 19.41% -
ROE 8.93% 7.64% -0.66% -1.60% -1.28% -0.49% 5.69% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 79.67 72.99 56.26 56.88 56.49 64.32 82.12 -2.00%
EPS 17.86 15.28 -1.31 -3.11 -2.48 -0.95 11.50 34.14%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.96 0.67%
NAPS 2.00 2.00 1.98 1.94 1.94 1.92 2.02 -0.66%
Adjusted Per Share Value based on latest NOSH - 470,914
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 71.19 64.21 49.54 49.84 50.21 56.91 72.69 -1.38%
EPS 15.96 13.44 -1.15 -2.72 -2.20 -0.84 10.18 34.99%
DPS 3.51 3.51 3.51 3.51 3.50 3.50 3.50 0.19%
NAPS 1.7872 1.7594 1.7435 1.70 1.7243 1.6987 1.7881 -0.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.44 1.38 1.74 2.11 1.40 1.43 1.80 -
P/RPS 1.81 1.89 3.09 3.71 2.48 2.22 2.19 -11.94%
P/EPS 8.06 9.03 -133.21 -67.88 -56.52 -150.98 15.65 -35.77%
EY 12.40 11.07 -0.75 -1.47 -1.77 -0.66 6.39 55.64%
DY 2.78 2.90 2.30 1.90 2.86 2.80 2.20 16.89%
P/NAPS 0.72 0.69 0.88 1.09 0.72 0.74 0.89 -13.18%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 -
Price 1.25 1.38 1.48 1.86 1.94 1.42 1.40 -
P/RPS 1.57 1.89 2.63 3.27 3.43 2.21 1.70 -5.16%
P/EPS 7.00 9.03 -113.31 -59.84 -78.32 -149.93 12.17 -30.86%
EY 14.29 11.07 -0.88 -1.67 -1.28 -0.67 8.21 44.74%
DY 3.20 2.90 2.70 2.15 2.06 2.82 2.83 8.54%
P/NAPS 0.63 0.69 0.75 0.96 1.00 0.74 0.69 -5.88%

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