[KPS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 304.09%
YoY- 334.95%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 296,404 292,380 302,474 285,877 276,038 247,700 275,553 4.99%
PBT 122,298 116,068 290,901 405,470 119,562 95,652 78,397 34.61%
Tax -732 -20,864 -26,750 -35,098 -23,480 8,152 -18,289 -88.36%
NP 121,566 95,204 264,151 370,372 96,082 103,804 60,108 60.13%
-
NP to SH 118,670 93,096 263,489 365,569 90,468 87,840 59,028 59.49%
-
Tax Rate 0.60% 17.98% 9.20% 8.66% 19.64% -8.52% 23.33% -
Total Cost 174,838 197,176 38,323 -84,494 179,956 143,896 215,445 -13.03%
-
Net Worth 1,132,739 1,107,788 1,093,175 1,097,808 1,156,188 1,160,060 1,135,356 -0.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 39,920 39,920 147,653 196,807 38,221 - 28,622 24.90%
Div Payout % 33.64% 42.88% 56.04% 53.84% 42.25% - 48.49% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,132,739 1,107,788 1,093,175 1,097,808 1,156,188 1,160,060 1,135,356 -0.15%
NOSH 499,004 499,004 499,166 499,004 477,764 477,391 477,040 3.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 41.01% 32.56% 87.33% 129.56% 34.81% 41.91% 21.81% -
ROE 10.48% 8.40% 24.10% 33.30% 7.82% 7.57% 5.20% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 59.40 58.59 60.60 57.29 57.78 51.89 57.76 1.88%
EPS 23.80 18.80 54.90 73.20 19.00 18.40 12.40 54.62%
DPS 8.00 8.00 29.58 39.44 8.00 0.00 6.00 21.20%
NAPS 2.27 2.22 2.19 2.20 2.42 2.43 2.38 -3.11%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.16 54.41 56.29 53.20 51.37 46.09 51.28 4.99%
EPS 22.08 17.32 49.03 68.03 16.83 16.35 10.98 59.52%
DPS 7.43 7.43 27.48 36.62 7.11 0.00 5.33 24.86%
NAPS 2.1079 2.0614 2.0342 2.0429 2.1515 2.1587 2.1127 -0.15%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.68 1.65 1.92 2.32 1.42 1.01 0.91 -
P/RPS 2.83 2.82 3.17 4.05 2.46 1.95 1.58 47.64%
P/EPS 7.06 8.84 3.64 3.17 7.50 5.49 7.35 -2.65%
EY 14.16 11.31 27.49 31.58 13.34 18.22 13.60 2.73%
DY 4.76 4.85 15.41 17.00 5.63 0.00 6.59 -19.54%
P/NAPS 0.74 0.74 0.88 1.05 0.59 0.42 0.38 56.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 22/05/14 26/02/14 29/11/13 30/08/13 30/05/13 27/02/13 -
Price 1.53 1.51 1.88 2.18 1.91 1.36 1.03 -
P/RPS 2.58 2.58 3.10 3.81 3.31 2.62 1.78 28.16%
P/EPS 6.43 8.09 3.56 2.98 10.09 7.39 8.32 -15.82%
EY 15.54 12.36 28.08 33.61 9.91 13.53 12.01 18.79%
DY 5.23 5.30 15.73 18.09 4.19 0.00 5.83 -7.00%
P/NAPS 0.67 0.68 0.86 0.99 0.79 0.56 0.43 34.51%

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