[KPS] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -17.7%
YoY- -46.53%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 514,240 383,364 362,024 317,741 305,408 307,024 144,498 133.63%
PBT 114,274 62,184 68,227 99,505 119,916 89,372 113,023 0.73%
Tax -7,002 -5,368 -7,043 -5,770 -6,336 -4,576 -11,163 -26.78%
NP 107,272 56,816 61,184 93,734 113,580 84,796 101,860 3.52%
-
NP to SH 103,044 52,856 56,659 90,326 109,758 80,832 97,766 3.57%
-
Tax Rate 6.13% 8.63% 10.32% 5.80% 5.28% 5.12% 9.88% -
Total Cost 406,968 326,548 300,840 224,006 191,828 222,228 42,638 351.82%
-
Net Worth 1,391,827 1,372,261 1,362,280 1,372,261 1,362,280 1,347,310 1,327,350 3.22%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 45,677 - 21,207 28,276 42,415 - 9,980 176.43%
Div Payout % 44.33% - 37.43% 31.31% 38.64% - 10.21% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,391,827 1,372,261 1,362,280 1,372,261 1,362,280 1,347,310 1,327,350 3.22%
NOSH 537,385 499,004 499,004 499,004 499,004 499,004 499,004 5.07%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 20.86% 14.82% 16.90% 29.50% 37.19% 27.62% 70.49% -
ROE 7.40% 3.85% 4.16% 6.58% 8.06% 6.00% 7.37% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 95.69 76.83 72.55 63.68 61.20 61.53 28.96 122.32%
EPS 19.20 10.40 11.40 18.13 22.00 16.00 19.60 -1.36%
DPS 8.50 0.00 4.25 5.67 8.50 0.00 2.00 163.07%
NAPS 2.59 2.75 2.73 2.75 2.73 2.70 2.66 -1.76%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 93.52 69.72 65.84 57.79 55.54 55.84 26.28 133.63%
EPS 18.74 9.61 10.30 16.43 19.96 14.70 17.78 3.57%
DPS 8.31 0.00 3.86 5.14 7.71 0.00 1.82 175.99%
NAPS 2.5313 2.4957 2.4775 2.4957 2.4775 2.4503 2.414 3.22%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.68 1.26 1.30 1.43 1.41 1.38 1.20 -
P/RPS 1.76 1.64 1.79 2.25 2.30 2.24 4.14 -43.55%
P/EPS 8.76 11.90 11.45 7.90 6.41 8.52 6.12 27.09%
EY 11.41 8.41 8.73 12.66 15.60 11.74 16.33 -21.31%
DY 5.06 0.00 3.27 3.96 6.03 0.00 1.67 109.81%
P/NAPS 0.65 0.46 0.48 0.52 0.52 0.51 0.45 27.86%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 27/02/18 29/11/17 29/08/17 31/05/17 28/02/17 -
Price 1.67 1.67 1.32 1.35 1.30 1.45 1.18 -
P/RPS 1.75 2.17 1.82 2.12 2.12 2.36 4.07 -43.12%
P/EPS 8.71 15.77 11.63 7.46 5.91 8.95 6.02 28.00%
EY 11.48 6.34 8.60 13.41 16.92 11.17 16.60 -21.84%
DY 5.09 0.00 3.22 4.20 6.54 0.00 1.69 108.97%
P/NAPS 0.64 0.61 0.48 0.49 0.48 0.54 0.44 28.46%

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