[KPS] YoY Cumulative Quarter 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- 37.99%
YoY- 27.69%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 214,408 197,020 305,086 326,227 197,239 236,830 271,818 -3.87%
PBT 304,103 83,139 113,086 72,215 50,661 68,976 38,332 41.17%
Tax -26,324 -19,844 -28,559 -9,761 886 -6,735 -15,853 8.81%
NP 277,779 63,295 84,527 62,454 51,547 62,241 22,479 51.99%
-
NP to SH 274,177 63,036 78,310 55,565 43,515 46,538 22,493 51.64%
-
Tax Rate 8.66% 23.87% 25.25% 13.52% -1.75% 9.76% 41.36% -
Total Cost -63,371 133,725 220,559 263,773 145,692 174,589 249,339 -
-
Net Worth 1,097,808 1,122,231 1,112,574 950,475 946,809 959,252 860,026 4.14%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 147,605 28,652 19,100 19,009 19,127 18,995 17,641 42.43%
Div Payout % 53.84% 45.45% 24.39% 34.21% 43.96% 40.82% 78.43% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,097,808 1,122,231 1,112,574 950,475 946,809 959,252 860,026 4.14%
NOSH 499,004 477,545 477,500 475,237 478,186 474,877 441,039 2.07%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 129.56% 32.13% 27.71% 19.14% 26.13% 26.28% 8.27% -
ROE 24.97% 5.62% 7.04% 5.85% 4.60% 4.85% 2.62% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 42.97 41.26 63.89 68.65 41.25 49.87 61.63 -5.82%
EPS 54.90 13.20 16.40 11.70 9.10 9.80 5.10 48.54%
DPS 29.58 6.00 4.00 4.00 4.00 4.00 4.00 39.53%
NAPS 2.20 2.35 2.33 2.00 1.98 2.02 1.95 2.02%
Adjusted Per Share Value based on latest NOSH - 471,950
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 38.99 35.83 55.48 59.33 35.87 43.07 49.43 -3.87%
EPS 49.86 11.46 14.24 10.11 7.91 8.46 4.09 51.64%
DPS 26.84 5.21 3.47 3.46 3.48 3.45 3.21 42.42%
NAPS 1.9965 2.041 2.0234 1.7286 1.7219 1.7445 1.5641 4.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.32 0.95 0.82 1.40 1.74 1.80 3.28 -
P/RPS 5.40 2.30 1.28 2.04 4.22 3.61 5.32 0.24%
P/EPS 4.22 7.20 5.00 11.97 19.12 18.37 64.31 -36.46%
EY 23.68 13.89 20.00 8.35 5.23 5.44 1.55 57.45%
DY 12.75 6.32 4.88 2.86 2.30 2.22 1.22 47.80%
P/NAPS 1.05 0.40 0.35 0.70 0.88 0.89 1.68 -7.52%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 29/11/10 25/11/09 28/11/08 29/11/07 -
Price 2.18 0.92 0.93 1.33 1.48 1.40 2.98 -
P/RPS 5.07 2.23 1.46 1.94 3.59 2.81 4.84 0.77%
P/EPS 3.97 6.97 5.67 11.38 16.26 14.29 58.43 -36.09%
EY 25.20 14.35 17.63 8.79 6.15 7.00 1.71 56.51%
DY 13.57 6.52 4.30 3.01 2.70 2.86 1.34 47.03%
P/NAPS 0.99 0.39 0.40 0.67 0.75 0.69 1.53 -6.99%

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