[KPS] YoY Annualized 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- 12.08%
YoY- 202.65%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 247,700 260,396 450,428 397,916 247,844 391,880 330,452 -4.68%
PBT 95,652 131,028 -37,240 108,184 3,248 89,772 64,912 6.66%
Tax 8,152 -57,144 -43,704 -8,444 -952 -22,396 -6,956 -
NP 103,804 73,884 -80,944 99,740 2,296 67,376 57,956 10.19%
-
NP to SH 87,840 79,016 -14,712 80,952 26,748 56,064 52,348 9.00%
-
Tax Rate -8.52% 43.61% - 7.81% 29.31% 24.95% 10.72% -
Total Cost 143,896 186,512 531,372 298,176 245,548 324,504 272,496 -10.08%
-
Net Worth 1,160,060 1,084,061 1,011,450 960,400 926,627 925,056 863,742 5.03%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 77,088 - - - - - -
Div Payout % - 97.56% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,160,060 1,084,061 1,011,450 960,400 926,627 925,056 863,742 5.03%
NOSH 477,391 481,804 459,749 480,200 477,642 467,200 436,233 1.51%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 41.91% 28.37% -17.97% 25.07% 0.93% 17.19% 17.54% -
ROE 7.57% 7.29% -1.45% 8.43% 2.89% 6.06% 6.06% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 51.89 54.05 97.97 82.86 51.89 83.88 75.75 -6.10%
EPS 18.40 16.40 -3.20 17.20 5.60 12.00 12.00 7.37%
DPS 0.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.25 2.20 2.00 1.94 1.98 1.98 3.46%
Adjusted Per Share Value based on latest NOSH - 480,200
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 46.09 48.46 83.82 74.05 46.12 72.92 61.49 -4.68%
EPS 16.35 14.70 -2.74 15.06 4.98 10.43 9.74 9.00%
DPS 0.00 14.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1587 2.0173 1.8822 1.7872 1.7243 1.7214 1.6073 5.03%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.01 1.02 1.23 1.44 1.40 1.74 1.22 -
P/RPS 1.95 1.89 1.26 1.74 2.70 2.07 1.61 3.24%
P/EPS 5.49 6.22 -38.44 8.54 25.00 14.50 10.17 -9.75%
EY 18.22 16.08 -2.60 11.71 4.00 6.90 9.84 10.80%
DY 0.00 15.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.56 0.72 0.72 0.88 0.62 -6.27%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 31/05/11 27/05/10 28/05/09 28/05/08 31/05/07 -
Price 1.36 1.01 1.08 1.25 1.94 1.95 1.17 -
P/RPS 2.62 1.87 1.10 1.51 3.74 2.32 1.54 9.25%
P/EPS 7.39 6.16 -33.75 7.41 34.64 16.25 9.75 -4.50%
EY 13.53 16.24 -2.96 13.49 2.89 6.15 10.26 4.71%
DY 0.00 15.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.45 0.49 0.63 1.00 0.98 0.59 -0.86%

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