[KPS] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -23.71%
YoY- -133.32%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 330,948 396,403 483,591 267,843 406,457 371,607 401,056 -3.14%
PBT 93,807 45,188 136,199 -16,025 82,884 29,384 -124,324 -
Tax -9,619 -35,053 13,637 -15,539 -21,996 -10,430 -4,739 12.51%
NP 84,188 10,135 149,836 -31,564 60,888 18,954 -129,063 -
-
NP to SH 73,682 38,273 89,325 -14,637 43,927 20,268 -49,725 -
-
Tax Rate 10.25% 77.57% -10.01% - 26.54% 35.50% - -
Total Cost 246,760 386,268 333,755 299,407 345,569 352,653 530,119 -11.95%
-
Net Worth 1,090,719 1,065,054 945,066 913,573 936,125 850,507 106,470 47.31%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 38,302 9,509 18,901 18,836 18,816 17,446 10,447 24.15%
Div Payout % 51.98% 24.85% 21.16% 0.00% 42.84% 86.08% 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,090,719 1,065,054 945,066 913,573 936,125 850,507 106,470 47.31%
NOSH 474,225 475,470 472,533 470,914 470,414 436,157 63,000 39.95%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 25.44% 2.56% 30.98% -11.78% 14.98% 5.10% -32.18% -
ROE 6.76% 3.59% 9.45% -1.60% 4.69% 2.38% -46.70% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 69.79 83.37 102.34 56.88 86.40 85.20 636.60 -30.79%
EPS 15.54 8.05 18.90 -3.11 9.34 4.65 -78.93 -
DPS 8.00 2.00 4.00 4.00 4.00 4.00 16.58 -11.42%
NAPS 2.30 2.24 2.00 1.94 1.99 1.95 1.69 5.26%
Adjusted Per Share Value based on latest NOSH - 470,914
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 60.19 72.09 87.95 48.71 73.92 67.58 72.94 -3.14%
EPS 13.40 6.96 16.25 -2.66 7.99 3.69 -9.04 -
DPS 6.97 1.73 3.44 3.43 3.42 3.17 1.90 24.16%
NAPS 1.9836 1.937 1.7187 1.6615 1.7025 1.5468 0.1936 47.32%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.03 1.13 1.33 2.11 2.12 1.71 0.47 -
P/RPS 1.48 1.36 1.30 3.71 2.45 2.01 0.07 66.21%
P/EPS 6.63 14.04 7.04 -67.88 22.70 36.80 -0.60 -
EY 15.08 7.12 14.21 -1.47 4.40 2.72 -167.93 -
DY 7.77 1.77 3.01 1.90 1.89 2.34 35.28 -22.27%
P/NAPS 0.45 0.50 0.67 1.09 1.07 0.88 0.28 8.22%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 25/08/10 28/08/09 28/08/08 30/08/07 30/08/06 -
Price 1.00 0.93 1.34 1.86 2.07 3.08 0.50 -
P/RPS 1.43 1.12 1.31 3.27 2.40 3.62 0.08 61.62%
P/EPS 6.44 11.55 7.09 -59.84 22.17 66.28 -0.63 -
EY 15.54 8.66 14.11 -1.67 4.51 1.51 -157.86 -
DY 8.00 2.15 2.99 2.15 1.93 1.30 33.17 -21.08%
P/NAPS 0.43 0.42 0.67 0.96 1.04 1.58 0.30 6.17%

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