[KPS] YoY TTM 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- -5.65%
YoY- 1463.45%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 292,941 314,091 418,839 474,057 266,236 390,614 370,769 -3.84%
PBT 299,362 37,166 108,635 138,364 -22,461 91,948 36,119 42.21%
Tax -24,770 -13,162 -39,873 498 -2,677 -16,127 -20,664 3.06%
NP 274,592 24,004 68,762 138,862 -25,138 75,821 15,455 61.46%
-
NP to SH 270,169 31,154 79,371 84,275 -6,181 54,700 15,392 61.13%
-
Tax Rate 8.27% 35.41% 36.70% -0.36% - 17.54% 57.21% -
Total Cost 18,349 290,087 350,077 335,195 291,374 314,793 355,314 -38.94%
-
Net Worth 1,097,330 1,124,758 1,113,581 943,900 936,954 960,873 727,349 7.08%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 146,587 38,302 9,509 18,901 18,836 18,816 17,446 42.53%
Div Payout % 54.26% 122.95% 11.98% 22.43% 0.00% 34.40% 113.35% -
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 1,097,330 1,124,758 1,113,581 943,900 936,954 960,873 727,349 7.08%
NOSH 499,004 478,620 477,932 471,950 473,209 475,680 372,999 4.96%
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 93.74% 7.64% 16.42% 29.29% -9.44% 19.41% 4.17% -
ROE 24.62% 2.77% 7.13% 8.93% -0.66% 5.69% 2.12% -
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 58.73 65.62 87.64 100.45 56.26 82.12 99.40 -8.38%
EPS 54.17 6.51 16.61 17.86 -1.31 11.50 4.13 53.50%
DPS 29.39 8.00 1.99 4.00 4.00 3.96 4.68 35.79%
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 54.51 58.45 77.94 88.22 49.54 72.69 69.00 -3.84%
EPS 50.27 5.80 14.77 15.68 -1.15 10.18 2.86 61.17%
DPS 27.28 7.13 1.77 3.52 3.51 3.50 3.25 42.51%
NAPS 2.042 2.093 2.0722 1.7565 1.7435 1.7881 1.3535 7.08%
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 3.95 1.45 0.94 1.39 3.09 2.19 3.30 3.03%
P/EPS 4.28 14.59 4.94 7.84 -133.21 15.65 79.49 -38.52%
EY 23.35 6.85 20.25 12.75 -0.75 6.39 1.26 62.60%
DY 12.67 8.42 2.43 2.86 2.30 2.20 1.43 43.80%
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 3.71 1.40 1.06 1.32 2.63 1.70 3.00 3.60%
P/EPS 4.02 14.13 5.60 7.45 -113.31 12.17 72.22 -38.18%
EY 24.85 7.08 17.86 13.43 -0.88 8.21 1.38 61.82%
DY 13.48 8.70 2.14 3.01 2.70 2.83 1.57 43.05%
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