[KPS] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 47.37%
YoY- -57.15%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 314,420 282,108 330,948 396,403 483,591 267,843 406,457 -4.18%
PBT 294,340 77,627 93,807 45,188 136,199 -16,025 82,884 23.50%
Tax -17,448 -21,404 -9,619 -35,053 13,637 -15,539 -21,996 -3.78%
NP 276,892 56,223 84,188 10,135 149,836 -31,564 60,888 28.70%
-
NP to SH 277,590 55,094 73,682 38,273 89,325 -14,637 43,927 35.95%
-
Tax Rate 5.93% 27.57% 10.25% 77.57% -10.01% - 26.54% -
Total Cost 37,528 225,885 246,760 386,268 333,755 299,407 345,569 -30.91%
-
Net Worth 1,132,739 1,149,401 1,090,719 1,065,054 945,066 913,573 936,125 3.22%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 276,434 18,998 38,302 9,509 18,901 18,836 18,816 56.46%
Div Payout % 99.58% 34.48% 51.98% 24.85% 21.16% 0.00% 42.84% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,132,739 1,149,401 1,090,719 1,065,054 945,066 913,573 936,125 3.22%
NOSH 499,004 477,764 474,225 475,470 472,533 470,914 470,414 0.98%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 88.06% 19.93% 25.44% 2.56% 30.98% -11.78% 14.98% -
ROE 24.51% 4.79% 6.76% 3.59% 9.45% -1.60% 4.69% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 63.01 59.40 69.79 83.37 102.34 56.88 86.40 -5.12%
EPS 55.63 11.60 15.54 8.05 18.90 -3.11 9.34 34.61%
DPS 55.16 4.00 8.00 2.00 4.00 4.00 4.00 54.82%
NAPS 2.27 2.42 2.30 2.24 2.00 1.94 1.99 2.21%
Adjusted Per Share Value based on latest NOSH - 475,470
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 58.51 52.50 61.58 73.77 89.99 49.84 75.64 -4.18%
EPS 51.66 10.25 13.71 7.12 16.62 -2.72 8.17 35.96%
DPS 51.44 3.54 7.13 1.77 3.52 3.51 3.50 56.47%
NAPS 2.1079 2.1389 2.0297 1.9819 1.7586 1.70 1.742 3.22%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.68 1.42 1.03 1.13 1.33 2.11 2.12 -
P/RPS 2.67 2.39 1.48 1.36 1.30 3.71 2.45 1.44%
P/EPS 3.02 12.24 6.63 14.04 7.04 -67.88 22.70 -28.53%
EY 33.11 8.17 15.08 7.12 14.21 -1.47 4.40 39.96%
DY 32.83 2.82 7.77 1.77 3.01 1.90 1.89 60.89%
P/NAPS 0.74 0.59 0.45 0.50 0.67 1.09 1.07 -5.95%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 30/08/12 25/08/11 25/08/10 28/08/09 28/08/08 -
Price 1.53 1.91 1.00 0.93 1.34 1.86 2.07 -
P/RPS 2.43 3.22 1.43 1.12 1.31 3.27 2.40 0.20%
P/EPS 2.75 16.47 6.44 11.55 7.09 -59.84 22.17 -29.36%
EY 36.36 6.07 15.54 8.66 14.11 -1.67 4.51 41.58%
DY 36.05 2.09 8.00 2.15 2.99 2.15 1.93 62.85%
P/NAPS 0.67 0.79 0.43 0.42 0.67 0.96 1.04 -7.06%

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