[KPS] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.51%
YoY- -19.5%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 276,038 247,700 275,553 262,693 262,928 260,396 422,157 -24.68%
PBT 119,562 95,652 78,397 110,852 121,104 131,028 67,113 47.00%
Tax -23,480 8,152 -18,289 -26,458 -17,250 -57,144 -21,877 4.83%
NP 96,082 103,804 60,108 84,393 103,854 73,884 45,236 65.31%
-
NP to SH 90,468 87,840 59,028 84,048 98,312 79,016 46,440 56.04%
-
Tax Rate 19.64% -8.52% 23.33% 23.87% 14.24% 43.61% 32.60% -
Total Cost 179,956 143,896 215,445 178,300 159,074 186,512 376,921 -38.94%
-
Net Worth 1,156,188 1,160,060 1,135,356 1,122,231 1,097,658 1,084,061 1,069,941 5.30%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 38,221 - 28,622 38,203 57,269 77,088 19,106 58.83%
Div Payout % 42.25% - 48.49% 45.45% 58.25% 97.56% 41.14% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,156,188 1,160,060 1,135,356 1,122,231 1,097,658 1,084,061 1,069,941 5.30%
NOSH 477,764 477,391 477,040 477,545 477,242 481,804 477,652 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 34.81% 41.91% 21.81% 32.13% 39.50% 28.37% 10.72% -
ROE 7.82% 7.57% 5.20% 7.49% 8.96% 7.29% 4.34% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 57.78 51.89 57.76 55.01 55.09 54.05 88.38 -24.69%
EPS 19.00 18.40 12.40 17.60 20.60 16.40 9.70 56.61%
DPS 8.00 0.00 6.00 8.00 12.00 16.00 4.00 58.80%
NAPS 2.42 2.43 2.38 2.35 2.30 2.25 2.24 5.29%
Adjusted Per Share Value based on latest NOSH - 478,620
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 51.37 46.09 51.28 48.88 48.93 48.46 78.56 -24.68%
EPS 16.83 16.35 10.98 15.64 18.29 14.70 8.64 56.03%
DPS 7.11 0.00 5.33 7.11 10.66 14.35 3.56 58.65%
NAPS 2.1515 2.1587 2.1127 2.0883 2.0426 2.0173 1.991 5.30%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.42 1.01 0.91 0.95 1.03 1.02 0.91 -
P/RPS 2.46 1.95 1.58 1.73 1.87 1.89 1.03 78.77%
P/EPS 7.50 5.49 7.35 5.40 5.00 6.22 9.36 -13.74%
EY 13.34 18.22 13.60 18.53 20.00 16.08 10.68 15.99%
DY 5.63 0.00 6.59 8.42 11.65 15.69 4.40 17.87%
P/NAPS 0.59 0.42 0.38 0.40 0.45 0.45 0.41 27.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 27/02/13 30/11/12 30/08/12 30/05/12 29/02/12 -
Price 1.91 1.36 1.03 0.92 1.00 1.01 1.10 -
P/RPS 3.31 2.62 1.78 1.67 1.82 1.87 1.24 92.54%
P/EPS 10.09 7.39 8.32 5.23 4.85 6.16 11.31 -7.33%
EY 9.91 13.53 12.01 19.13 20.60 16.24 8.84 7.92%
DY 4.19 0.00 5.83 8.70 12.00 15.84 3.64 9.84%
P/NAPS 0.79 0.56 0.43 0.39 0.43 0.45 0.49 37.53%

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