[KPS] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -33.0%
YoY- 6.6%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 314,091 330,948 374,649 422,157 418,839 396,403 453,108 -21.62%
PBT 37,166 93,807 109,180 67,113 108,635 45,188 31,408 11.84%
Tax -13,162 -9,619 -25,237 -21,877 -39,873 -35,053 -29,890 -42.03%
NP 24,004 84,188 83,943 45,236 68,762 10,135 1,518 526.84%
-
NP to SH 31,154 73,682 76,612 53,180 79,371 38,273 25,971 12.85%
-
Tax Rate 35.41% 10.25% 23.12% 32.60% 36.70% 77.57% 95.17% -
Total Cost 290,087 246,760 290,706 376,921 350,077 386,268 451,590 -25.49%
-
Net Worth 1,124,758 1,090,719 1,084,061 1,088,253 1,113,581 1,065,054 1,011,450 7.31%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 38,302 38,302 38,327 19,055 9,509 9,509 18,901 59.93%
Div Payout % 122.95% 51.98% 50.03% 35.83% 11.98% 24.85% 72.78% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,124,758 1,090,719 1,084,061 1,088,253 1,113,581 1,065,054 1,011,450 7.31%
NOSH 478,620 474,225 481,804 477,304 477,932 475,470 459,749 2.71%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.64% 25.44% 22.41% 10.72% 16.42% 2.56% 0.34% -
ROE 2.77% 6.76% 7.07% 4.89% 7.13% 3.59% 2.57% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 65.62 69.79 77.76 88.45 87.64 83.37 98.56 -23.69%
EPS 6.51 15.54 15.90 11.14 16.61 8.05 5.65 9.87%
DPS 8.00 8.00 8.00 3.99 1.99 2.00 4.11 55.70%
NAPS 2.35 2.30 2.25 2.28 2.33 2.24 2.20 4.48%
Adjusted Per Share Value based on latest NOSH - 477,304
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 57.12 60.19 68.14 76.78 76.17 72.09 82.40 -21.62%
EPS 5.67 13.40 13.93 9.67 14.43 6.96 4.72 12.96%
DPS 6.97 6.97 6.97 3.47 1.73 1.73 3.44 59.91%
NAPS 2.0455 1.9836 1.9715 1.9792 2.0252 1.937 1.8395 7.31%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.95 1.03 1.02 0.91 0.82 1.13 1.23 -
P/RPS 1.45 1.48 1.31 1.03 0.94 1.36 1.25 10.37%
P/EPS 14.59 6.63 6.41 8.17 4.94 14.04 21.77 -23.36%
EY 6.85 15.08 15.59 12.24 20.25 7.12 4.59 30.49%
DY 8.42 7.77 7.84 4.39 2.43 1.77 3.34 84.91%
P/NAPS 0.40 0.45 0.45 0.40 0.35 0.50 0.56 -20.04%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 30/05/12 29/02/12 30/11/11 25/08/11 31/05/11 -
Price 0.92 1.00 1.01 1.10 0.93 0.93 1.08 -
P/RPS 1.40 1.43 1.30 1.24 1.06 1.12 1.10 17.39%
P/EPS 14.13 6.44 6.35 9.87 5.60 11.55 19.12 -18.21%
EY 7.08 15.54 15.74 10.13 17.86 8.66 5.23 22.30%
DY 8.70 8.00 7.92 3.63 2.14 2.15 3.81 73.14%
P/NAPS 0.39 0.43 0.45 0.48 0.40 0.42 0.49 -14.08%

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