[KPS] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 18.76%
YoY- 824.96%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 272,379 374,649 453,108 382,587 269,818 440,959 386,486 -5.65%
PBT 69,554 109,180 31,408 143,045 -25,779 67,520 20,638 22.42%
Tax -1,965 -25,237 -29,890 8,972 -4,637 -29,105 -6,567 -18.20%
NP 67,589 83,943 1,518 152,017 -30,416 38,415 14,071 29.86%
-
NP to SH 61,223 76,612 25,971 85,777 -11,832 32,927 15,965 25.08%
-
Tax Rate 2.83% 23.12% 95.17% -6.27% - 43.11% 31.82% -
Total Cost 204,790 290,706 451,590 230,570 300,234 402,544 372,415 -9.47%
-
Net Worth 1,160,060 1,084,061 1,011,450 960,400 926,627 925,056 863,742 5.03%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 9,484 38,327 18,901 18,836 18,816 17,446 1,890 30.81%
Div Payout % 15.49% 50.03% 72.78% 21.96% 0.00% 52.98% 11.84% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,160,060 1,084,061 1,011,450 960,400 926,627 925,056 863,742 5.03%
NOSH 477,391 481,804 459,749 480,200 477,642 467,200 436,233 1.51%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 24.81% 22.41% 0.34% 39.73% -11.27% 8.71% 3.64% -
ROE 5.28% 7.07% 2.57% 8.93% -1.28% 3.56% 1.85% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 57.06 77.76 98.56 79.67 56.49 94.38 88.60 -7.06%
EPS 12.82 15.90 5.65 17.86 -2.48 7.05 3.66 23.21%
DPS 2.00 8.00 4.11 4.00 4.00 3.73 0.43 29.16%
NAPS 2.43 2.25 2.20 2.00 1.94 1.98 1.98 3.46%
Adjusted Per Share Value based on latest NOSH - 480,200
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 50.69 69.72 84.32 71.19 50.21 82.06 71.92 -5.65%
EPS 11.39 14.26 4.83 15.96 -2.20 6.13 2.97 25.08%
DPS 1.76 7.13 3.52 3.51 3.50 3.25 0.35 30.85%
NAPS 2.1587 2.0173 1.8822 1.7872 1.7243 1.7214 1.6073 5.03%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.01 1.02 1.23 1.44 1.40 1.74 1.22 -
P/RPS 1.77 1.31 1.25 1.81 2.48 1.84 1.38 4.23%
P/EPS 7.88 6.41 21.77 8.06 -56.52 24.69 33.34 -21.35%
EY 12.70 15.59 4.59 12.40 -1.77 4.05 3.00 27.16%
DY 1.98 7.84 3.34 2.78 2.86 2.15 0.36 32.82%
P/NAPS 0.42 0.45 0.56 0.72 0.72 0.88 0.62 -6.27%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 31/05/11 27/05/10 28/05/09 28/05/08 31/05/07 -
Price 1.36 1.01 1.08 1.25 1.94 1.95 1.17 -
P/RPS 2.38 1.30 1.10 1.57 3.43 2.07 1.32 10.31%
P/EPS 10.60 6.35 19.12 7.00 -78.32 27.67 31.97 -16.79%
EY 9.43 15.74 5.23 14.29 -1.28 3.61 3.13 20.15%
DY 1.47 7.92 3.81 3.20 2.06 1.91 0.37 25.82%
P/NAPS 0.56 0.45 0.49 0.63 1.00 0.98 0.59 -0.86%

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