[KPS] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 4.14%
YoY- 710.27%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 282,108 330,948 396,403 483,591 267,843 406,457 371,607 -4.48%
PBT 77,627 93,807 45,188 136,199 -16,025 82,884 29,384 17.55%
Tax -21,404 -9,619 -35,053 13,637 -15,539 -21,996 -10,430 12.71%
NP 56,223 84,188 10,135 149,836 -31,564 60,888 18,954 19.84%
-
NP to SH 55,094 73,682 38,273 89,325 -14,637 43,927 20,268 18.11%
-
Tax Rate 27.57% 10.25% 77.57% -10.01% - 26.54% 35.50% -
Total Cost 225,885 246,760 386,268 333,755 299,407 345,569 352,653 -7.14%
-
Net Worth 1,149,401 1,090,719 1,065,054 945,066 913,573 936,125 850,507 5.14%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 18,998 38,302 9,509 18,901 18,836 18,816 17,446 1.42%
Div Payout % 34.48% 51.98% 24.85% 21.16% 0.00% 42.84% 86.08% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,149,401 1,090,719 1,065,054 945,066 913,573 936,125 850,507 5.14%
NOSH 477,764 474,225 475,470 472,533 470,914 470,414 436,157 1.52%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 19.93% 25.44% 2.56% 30.98% -11.78% 14.98% 5.10% -
ROE 4.79% 6.76% 3.59% 9.45% -1.60% 4.69% 2.38% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 59.40 69.79 83.37 102.34 56.88 86.40 85.20 -5.82%
EPS 11.60 15.54 8.05 18.90 -3.11 9.34 4.65 16.44%
DPS 4.00 8.00 2.00 4.00 4.00 4.00 4.00 0.00%
NAPS 2.42 2.30 2.24 2.00 1.94 1.99 1.95 3.66%
Adjusted Per Share Value based on latest NOSH - 472,533
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 52.50 61.58 73.77 89.99 49.84 75.64 69.15 -4.48%
EPS 10.25 13.71 7.12 16.62 -2.72 8.17 3.77 18.12%
DPS 3.54 7.13 1.77 3.52 3.51 3.50 3.25 1.43%
NAPS 2.1389 2.0297 1.9819 1.7586 1.70 1.742 1.5827 5.14%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.42 1.03 1.13 1.33 2.11 2.12 1.71 -
P/RPS 2.39 1.48 1.36 1.30 3.71 2.45 2.01 2.92%
P/EPS 12.24 6.63 14.04 7.04 -67.88 22.70 36.80 -16.74%
EY 8.17 15.08 7.12 14.21 -1.47 4.40 2.72 20.09%
DY 2.82 7.77 1.77 3.01 1.90 1.89 2.34 3.15%
P/NAPS 0.59 0.45 0.50 0.67 1.09 1.07 0.88 -6.44%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 25/08/11 25/08/10 28/08/09 28/08/08 30/08/07 -
Price 1.91 1.00 0.93 1.34 1.86 2.07 3.08 -
P/RPS 3.22 1.43 1.12 1.31 3.27 2.40 3.62 -1.93%
P/EPS 16.47 6.44 11.55 7.09 -59.84 22.17 66.28 -20.69%
EY 6.07 15.54 8.66 14.11 -1.67 4.51 1.51 26.06%
DY 2.09 8.00 2.15 2.99 2.15 1.93 1.30 8.22%
P/NAPS 0.79 0.43 0.42 0.67 0.96 1.04 1.58 -10.90%

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