[KPS] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -5.77%
YoY- -69.41%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 74,112 90,184 87,699 300,189 296,404 292,380 302,474 -60.94%
PBT 121,780 93,672 125,431 120,950 122,298 116,068 290,901 -44.12%
Tax -20,966 -9,196 -7,781 -6,148 -732 -20,864 -26,750 -15.02%
NP 100,814 84,476 117,650 114,802 121,566 95,204 264,151 -47.47%
-
NP to SH 98,272 81,072 115,567 111,822 118,670 93,096 263,489 -48.27%
-
Tax Rate 17.22% 9.82% 6.20% 5.08% 0.60% 17.98% 9.20% -
Total Cost -26,702 5,708 -29,951 185,386 174,838 197,176 38,323 -
-
Net Worth 1,227,549 1,212,579 1,202,599 1,157,689 1,132,739 1,107,788 1,093,175 8.05%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 39,920 39,920 19,960 26,613 39,920 39,920 147,653 -58.28%
Div Payout % 40.62% 49.24% 17.27% 23.80% 33.64% 42.88% 56.04% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,227,549 1,212,579 1,202,599 1,157,689 1,132,739 1,107,788 1,093,175 8.05%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 499,166 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 136.03% 93.67% 134.15% 38.24% 41.01% 32.56% 87.33% -
ROE 8.01% 6.69% 9.61% 9.66% 10.48% 8.40% 24.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.85 18.07 17.57 60.16 59.40 58.59 60.60 -60.94%
EPS 19.80 16.40 23.10 22.40 23.80 18.80 54.90 -49.42%
DPS 8.00 8.00 4.00 5.33 8.00 8.00 29.58 -58.27%
NAPS 2.46 2.43 2.41 2.32 2.27 2.22 2.19 8.08%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.79 16.78 16.32 55.86 55.16 54.41 56.29 -60.94%
EPS 18.29 15.09 21.51 20.81 22.08 17.32 49.03 -48.27%
DPS 7.43 7.43 3.71 4.95 7.43 7.43 27.48 -58.28%
NAPS 2.2843 2.2564 2.2379 2.1543 2.1079 2.0614 2.0342 8.06%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.41 1.50 1.46 1.53 1.68 1.65 1.92 -
P/RPS 9.49 8.30 8.31 2.54 2.83 2.82 3.17 108.13%
P/EPS 7.16 9.23 6.30 6.83 7.06 8.84 3.64 57.18%
EY 13.97 10.83 15.86 14.65 14.16 11.31 27.49 -36.39%
DY 5.67 5.33 2.74 3.49 4.76 4.85 15.41 -48.74%
P/NAPS 0.57 0.62 0.61 0.66 0.74 0.74 0.88 -25.19%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 22/05/14 26/02/14 -
Price 1.19 1.45 1.56 1.46 1.53 1.51 1.88 -
P/RPS 8.01 8.02 8.88 2.43 2.58 2.58 3.10 88.62%
P/EPS 6.04 8.92 6.74 6.52 6.43 8.09 3.56 42.38%
EY 16.55 11.20 14.85 15.35 15.54 12.36 28.08 -29.77%
DY 6.72 5.52 2.56 3.65 5.23 5.30 15.73 -43.36%
P/NAPS 0.48 0.60 0.65 0.63 0.67 0.68 0.86 -32.28%

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