[KPS] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 87.82%
YoY- -6.5%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 197,020 305,086 326,227 197,239 236,830 271,818 279,698 -5.66%
PBT 83,139 113,086 72,215 50,661 68,976 38,332 30,507 18.16%
Tax -19,844 -28,559 -9,761 886 -6,735 -15,853 -5,262 24.73%
NP 63,295 84,527 62,454 51,547 62,241 22,479 25,245 16.53%
-
NP to SH 63,036 78,310 55,565 43,515 46,538 22,493 25,909 15.95%
-
Tax Rate 23.87% 25.25% 13.52% -1.75% 9.76% 41.36% 17.25% -
Total Cost 133,725 220,559 263,773 145,692 174,589 249,339 254,453 -10.15%
-
Net Worth 1,122,231 1,112,574 950,475 946,809 959,252 860,026 734,088 7.32%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 28,652 19,100 19,009 19,127 18,995 17,641 12,954 14.13%
Div Payout % 45.45% 24.39% 34.21% 43.96% 40.82% 78.43% 50.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,122,231 1,112,574 950,475 946,809 959,252 860,026 734,088 7.32%
NOSH 477,545 477,500 475,237 478,186 474,877 441,039 431,816 1.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 32.13% 27.71% 19.14% 26.13% 26.28% 8.27% 9.03% -
ROE 5.62% 7.04% 5.85% 4.60% 4.85% 2.62% 3.53% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.26 63.89 68.65 41.25 49.87 61.63 64.77 -7.23%
EPS 13.20 16.40 11.70 9.10 9.80 5.10 6.00 14.02%
DPS 6.00 4.00 4.00 4.00 4.00 4.00 3.00 12.23%
NAPS 2.35 2.33 2.00 1.98 2.02 1.95 1.70 5.53%
Adjusted Per Share Value based on latest NOSH - 473,209
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.66 56.77 60.71 36.70 44.07 50.58 52.05 -5.66%
EPS 11.73 14.57 10.34 8.10 8.66 4.19 4.82 15.96%
DPS 5.33 3.55 3.54 3.56 3.53 3.28 2.41 14.12%
NAPS 2.0883 2.0703 1.7687 1.7619 1.785 1.6004 1.366 7.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.95 0.82 1.40 1.74 1.80 3.28 0.46 -
P/RPS 2.30 1.28 2.04 4.22 3.61 5.32 0.71 21.61%
P/EPS 7.20 5.00 11.97 19.12 18.37 64.31 7.67 -1.04%
EY 13.89 20.00 8.35 5.23 5.44 1.55 13.04 1.05%
DY 6.32 4.88 2.86 2.30 2.22 1.22 6.52 -0.51%
P/NAPS 0.40 0.35 0.70 0.88 0.89 1.68 0.27 6.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 29/11/10 25/11/09 28/11/08 29/11/07 29/11/06 -
Price 0.92 0.93 1.33 1.48 1.40 2.98 0.45 -
P/RPS 2.23 1.46 1.94 3.59 2.81 4.84 0.69 21.57%
P/EPS 6.97 5.67 11.38 16.26 14.29 58.43 7.50 -1.21%
EY 14.35 17.63 8.79 6.15 7.00 1.71 13.33 1.23%
DY 6.52 4.30 3.01 2.70 2.86 1.34 6.67 -0.37%
P/NAPS 0.39 0.40 0.67 0.75 0.69 1.53 0.26 6.98%

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