[KPS] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1268.52%
YoY- 1703.95%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 275,553 422,157 439,980 345,069 305,827 425,602 378,649 -5.15%
PBT 78,398 67,113 67,764 116,811 -4,148 61,305 28,294 18.49%
Tax -18,289 -21,877 -21,075 11,145 -10,298 -25,245 -10,073 10.44%
NP 60,109 45,236 46,689 127,956 -14,446 36,060 18,221 21.98%
-
NP to SH 59,017 53,180 49,887 72,226 -4,503 31,998 18,808 20.97%
-
Tax Rate 23.33% 32.60% 31.10% -9.54% - 41.18% 35.60% -
Total Cost 215,444 376,921 393,291 217,113 320,273 389,542 360,428 -8.21%
-
Net Worth 1,155,490 1,088,253 962,115 945,492 912,848 907,957 426,421 18.05%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 28,756 19,055 18,901 18,836 18,816 17,446 1,890 57.34%
Div Payout % 48.73% 35.83% 37.89% 26.08% 0.00% 54.52% 10.05% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,155,490 1,088,253 962,115 945,492 912,848 907,957 426,421 18.05%
NOSH 485,499 477,304 490,874 472,746 475,442 465,619 426,421 2.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.81% 10.72% 10.61% 37.08% -4.72% 8.47% 4.81% -
ROE 5.11% 4.89% 5.19% 7.64% -0.49% 3.52% 4.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 56.76 88.45 89.63 72.99 64.32 91.41 88.80 -7.18%
EPS 12.16 11.14 10.16 15.28 -0.95 6.87 4.41 18.39%
DPS 5.92 3.99 3.85 4.00 4.00 3.75 0.44 54.16%
NAPS 2.38 2.28 1.96 2.00 1.92 1.95 1.00 15.53%
Adjusted Per Share Value based on latest NOSH - 472,746
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.28 78.56 81.87 64.21 56.91 79.20 70.46 -5.15%
EPS 10.98 9.90 9.28 13.44 -0.84 5.95 3.50 20.97%
DPS 5.35 3.55 3.52 3.51 3.50 3.25 0.35 57.47%
NAPS 2.1502 2.0251 1.7904 1.7594 1.6987 1.6896 0.7935 18.05%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.91 0.91 1.35 1.38 1.43 2.86 0.43 -
P/RPS 1.60 1.03 1.51 1.89 2.22 3.13 0.48 22.19%
P/EPS 7.49 8.17 13.28 9.03 -150.98 41.62 9.75 -4.29%
EY 13.36 12.24 7.53 11.07 -0.66 2.40 10.26 4.49%
DY 6.51 4.39 2.85 2.90 2.80 1.31 1.03 35.93%
P/NAPS 0.38 0.40 0.69 0.69 0.74 1.47 0.43 -2.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 23/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.03 1.10 1.26 1.38 1.42 3.46 0.61 -
P/RPS 1.81 1.24 1.41 1.89 2.21 3.79 0.69 17.41%
P/EPS 8.47 9.87 12.40 9.03 -149.93 50.35 13.83 -7.83%
EY 11.80 10.13 8.07 11.07 -0.67 1.99 7.23 8.49%
DY 5.75 3.63 3.06 2.90 2.82 1.08 0.73 41.01%
P/NAPS 0.43 0.48 0.64 0.69 0.74 1.77 0.61 -5.65%

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