[KPS] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -5.65%
YoY- 1463.45%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 396,403 453,108 439,980 474,057 483,591 382,587 345,069 9.71%
PBT 45,188 31,408 67,764 138,364 136,199 143,045 116,811 -47.00%
Tax -35,053 -29,890 -21,075 498 13,637 8,972 11,145 -
NP 10,135 1,518 46,689 138,862 149,836 152,017 127,956 -81.64%
-
NP to SH 38,273 25,971 49,887 84,275 89,325 85,777 72,226 -34.59%
-
Tax Rate 77.57% 95.17% 31.10% -0.36% -10.01% -6.27% -9.54% -
Total Cost 386,268 451,590 393,291 335,195 333,755 230,570 217,113 46.98%
-
Net Worth 1,065,054 1,011,450 962,115 943,900 945,066 960,400 945,492 8.28%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,509 18,901 18,901 18,901 18,901 18,836 18,836 -36.67%
Div Payout % 24.85% 72.78% 37.89% 22.43% 21.16% 21.96% 26.08% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,065,054 1,011,450 962,115 943,900 945,066 960,400 945,492 8.28%
NOSH 475,470 459,749 490,874 471,950 472,533 480,200 472,746 0.38%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.56% 0.34% 10.61% 29.29% 30.98% 39.73% 37.08% -
ROE 3.59% 2.57% 5.19% 8.93% 9.45% 8.93% 7.64% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 83.37 98.56 89.63 100.45 102.34 79.67 72.99 9.29%
EPS 8.05 5.65 10.16 17.86 18.90 17.86 15.28 -34.84%
DPS 2.00 4.11 3.85 4.00 4.00 4.00 4.00 -37.08%
NAPS 2.24 2.20 1.96 2.00 2.00 2.00 2.00 7.87%
Adjusted Per Share Value based on latest NOSH - 471,950
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 73.77 84.32 81.87 88.22 89.99 71.19 64.21 9.72%
EPS 7.12 4.83 9.28 15.68 16.62 15.96 13.44 -34.60%
DPS 1.77 3.52 3.52 3.52 3.52 3.51 3.51 -36.72%
NAPS 1.9819 1.8822 1.7904 1.7565 1.7586 1.7872 1.7594 8.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.13 1.23 1.35 1.40 1.33 1.44 1.38 -
P/RPS 1.36 1.25 1.51 1.39 1.30 1.81 1.89 -19.74%
P/EPS 14.04 21.77 13.28 7.84 7.04 8.06 9.03 34.31%
EY 7.12 4.59 7.53 12.75 14.21 12.40 11.07 -25.54%
DY 1.77 3.34 2.85 2.86 3.01 2.78 2.90 -28.11%
P/NAPS 0.50 0.56 0.69 0.70 0.67 0.72 0.69 -19.37%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 23/02/11 29/11/10 25/08/10 27/05/10 25/02/10 -
Price 0.93 1.08 1.26 1.33 1.34 1.25 1.38 -
P/RPS 1.12 1.10 1.41 1.32 1.31 1.57 1.89 -29.51%
P/EPS 11.55 19.12 12.40 7.45 7.09 7.00 9.03 17.88%
EY 8.66 5.23 8.07 13.43 14.11 14.29 11.07 -15.13%
DY 2.15 3.81 3.06 3.01 2.99 3.20 2.90 -18.13%
P/NAPS 0.42 0.49 0.64 0.67 0.67 0.63 0.69 -28.24%

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