[KPS] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -108.23%
YoY- -114.07%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 422,157 439,980 345,069 305,827 425,602 378,649 308,887 5.34%
PBT 67,113 67,764 116,811 -4,148 61,305 28,294 -122,080 -
Tax -21,877 -21,075 11,145 -10,298 -25,245 -10,073 -696 77.60%
NP 45,236 46,689 127,956 -14,446 36,060 18,221 -122,776 -
-
NP to SH 53,180 49,887 72,226 -4,503 31,998 18,808 -44,146 -
-
Tax Rate 32.60% 31.10% -9.54% - 41.18% 35.60% - -
Total Cost 376,921 393,291 217,113 320,273 389,542 360,428 431,663 -2.23%
-
Net Worth 1,088,253 962,115 945,492 912,848 907,957 426,421 885,494 3.49%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 19,055 18,901 18,836 18,816 17,446 1,890 8,557 14.26%
Div Payout % 35.83% 37.89% 26.08% 0.00% 54.52% 10.05% 0.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,088,253 962,115 945,492 912,848 907,957 426,421 885,494 3.49%
NOSH 477,304 490,874 472,746 475,442 465,619 426,421 431,948 1.67%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.72% 10.61% 37.08% -4.72% 8.47% 4.81% -39.75% -
ROE 4.89% 5.19% 7.64% -0.49% 3.52% 4.41% -4.99% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 88.45 89.63 72.99 64.32 91.41 88.80 71.51 3.60%
EPS 11.14 10.16 15.28 -0.95 6.87 4.41 -10.22 -
DPS 3.99 3.85 4.00 4.00 3.75 0.44 2.00 12.19%
NAPS 2.28 1.96 2.00 1.92 1.95 1.00 2.05 1.78%
Adjusted Per Share Value based on latest NOSH - 475,442
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 78.56 81.87 64.21 56.91 79.20 70.46 57.48 5.34%
EPS 9.90 9.28 13.44 -0.84 5.95 3.50 -8.21 -
DPS 3.55 3.52 3.51 3.50 3.25 0.35 1.59 14.31%
NAPS 2.0251 1.7904 1.7594 1.6987 1.6896 0.7935 1.6478 3.49%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.91 1.35 1.38 1.43 2.86 0.43 0.50 -
P/RPS 1.03 1.51 1.89 2.22 3.13 0.48 0.70 6.64%
P/EPS 8.17 13.28 9.03 -150.98 41.62 9.75 -4.89 -
EY 12.24 7.53 11.07 -0.66 2.40 10.26 -20.44 -
DY 4.39 2.85 2.90 2.80 1.31 1.03 4.00 1.56%
P/NAPS 0.40 0.69 0.69 0.74 1.47 0.43 0.24 8.88%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 23/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 1.10 1.26 1.38 1.42 3.46 0.61 0.49 -
P/RPS 1.24 1.41 1.89 2.21 3.79 0.69 0.69 10.25%
P/EPS 9.87 12.40 9.03 -149.93 50.35 13.83 -4.79 -
EY 10.13 8.07 11.07 -0.67 1.99 7.23 -20.86 -
DY 3.63 3.06 2.90 2.82 1.08 0.73 4.08 -1.92%
P/NAPS 0.48 0.64 0.69 0.74 1.77 0.61 0.24 12.24%

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