[KPS] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.99%
YoY- -7.98%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 292,380 302,474 285,877 276,038 247,700 275,553 262,693 7.40%
PBT 116,068 290,901 405,470 119,562 95,652 78,397 110,852 3.11%
Tax -20,864 -26,750 -35,098 -23,480 8,152 -18,289 -26,458 -14.65%
NP 95,204 264,151 370,372 96,082 103,804 60,108 84,393 8.37%
-
NP to SH 93,096 263,489 365,569 90,468 87,840 59,028 84,048 7.06%
-
Tax Rate 17.98% 9.20% 8.66% 19.64% -8.52% 23.33% 23.87% -
Total Cost 197,176 38,323 -84,494 179,956 143,896 215,445 178,300 6.94%
-
Net Worth 1,107,788 1,093,175 1,097,808 1,156,188 1,160,060 1,135,356 1,122,231 -0.86%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 39,920 147,653 196,807 38,221 - 28,622 38,203 2.97%
Div Payout % 42.88% 56.04% 53.84% 42.25% - 48.49% 45.45% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,107,788 1,093,175 1,097,808 1,156,188 1,160,060 1,135,356 1,122,231 -0.86%
NOSH 499,004 499,166 499,004 477,764 477,391 477,040 477,545 2.97%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 32.56% 87.33% 129.56% 34.81% 41.91% 21.81% 32.13% -
ROE 8.40% 24.10% 33.30% 7.82% 7.57% 5.20% 7.49% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 58.59 60.60 57.29 57.78 51.89 57.76 55.01 4.29%
EPS 18.80 54.90 73.20 19.00 18.40 12.40 17.60 4.49%
DPS 8.00 29.58 39.44 8.00 0.00 6.00 8.00 0.00%
NAPS 2.22 2.19 2.20 2.42 2.43 2.38 2.35 -3.72%
Adjusted Per Share Value based on latest NOSH - 477,764
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 54.41 56.29 53.20 51.37 46.09 51.28 48.88 7.41%
EPS 17.32 49.03 68.03 16.83 16.35 10.98 15.64 7.04%
DPS 7.43 27.48 36.62 7.11 0.00 5.33 7.11 2.98%
NAPS 2.0614 2.0342 2.0429 2.1515 2.1587 2.1127 2.0883 -0.86%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.65 1.92 2.32 1.42 1.01 0.91 0.95 -
P/RPS 2.82 3.17 4.05 2.46 1.95 1.58 1.73 38.54%
P/EPS 8.84 3.64 3.17 7.50 5.49 7.35 5.40 38.94%
EY 11.31 27.49 31.58 13.34 18.22 13.60 18.53 -28.06%
DY 4.85 15.41 17.00 5.63 0.00 6.59 8.42 -30.79%
P/NAPS 0.74 0.88 1.05 0.59 0.42 0.38 0.40 50.75%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 29/11/13 30/08/13 30/05/13 27/02/13 30/11/12 -
Price 1.51 1.88 2.18 1.91 1.36 1.03 0.92 -
P/RPS 2.58 3.10 3.81 3.31 2.62 1.78 1.67 33.67%
P/EPS 8.09 3.56 2.98 10.09 7.39 8.32 5.23 33.78%
EY 12.36 28.08 33.61 9.91 13.53 12.01 19.13 -25.28%
DY 5.30 15.73 18.09 4.19 0.00 5.83 8.70 -28.15%
P/NAPS 0.68 0.86 0.99 0.79 0.56 0.43 0.39 44.91%

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