[KPS] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 48.81%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 302,474 285,877 276,038 247,700 275,553 262,693 262,928 9.76%
PBT 290,901 405,470 119,562 95,652 78,397 110,852 121,104 79.07%
Tax -26,750 -35,098 -23,480 8,152 -18,289 -26,458 -17,250 33.86%
NP 264,151 370,372 96,082 103,804 60,108 84,393 103,854 86.01%
-
NP to SH 263,489 365,569 90,468 87,840 59,028 84,048 98,312 92.60%
-
Tax Rate 9.20% 8.66% 19.64% -8.52% 23.33% 23.87% 14.24% -
Total Cost 38,323 -84,494 179,956 143,896 215,445 178,300 159,074 -61.18%
-
Net Worth 1,093,175 1,097,808 1,156,188 1,160,060 1,135,356 1,122,231 1,097,658 -0.27%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 147,653 196,807 38,221 - 28,622 38,203 57,269 87.70%
Div Payout % 56.04% 53.84% 42.25% - 48.49% 45.45% 58.25% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,093,175 1,097,808 1,156,188 1,160,060 1,135,356 1,122,231 1,097,658 -0.27%
NOSH 499,166 499,004 477,764 477,391 477,040 477,545 477,242 3.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 87.33% 129.56% 34.81% 41.91% 21.81% 32.13% 39.50% -
ROE 24.10% 33.30% 7.82% 7.57% 5.20% 7.49% 8.96% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 60.60 57.29 57.78 51.89 57.76 55.01 55.09 6.54%
EPS 54.90 73.20 19.00 18.40 12.40 17.60 20.60 91.87%
DPS 29.58 39.44 8.00 0.00 6.00 8.00 12.00 82.17%
NAPS 2.19 2.20 2.42 2.43 2.38 2.35 2.30 -3.20%
Adjusted Per Share Value based on latest NOSH - 477,391
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.29 53.20 51.37 46.09 51.28 48.88 48.93 9.76%
EPS 49.03 68.03 16.83 16.35 10.98 15.64 18.29 92.62%
DPS 27.48 36.62 7.11 0.00 5.33 7.11 10.66 87.68%
NAPS 2.0342 2.0429 2.1515 2.1587 2.1127 2.0883 2.0426 -0.27%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.92 2.32 1.42 1.01 0.91 0.95 1.03 -
P/RPS 3.17 4.05 2.46 1.95 1.58 1.73 1.87 42.03%
P/EPS 3.64 3.17 7.50 5.49 7.35 5.40 5.00 -19.02%
EY 27.49 31.58 13.34 18.22 13.60 18.53 20.00 23.55%
DY 15.41 17.00 5.63 0.00 6.59 8.42 11.65 20.43%
P/NAPS 0.88 1.05 0.59 0.42 0.38 0.40 0.45 56.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 30/08/13 30/05/13 27/02/13 30/11/12 30/08/12 -
Price 1.88 2.18 1.91 1.36 1.03 0.92 1.00 -
P/RPS 3.10 3.81 3.31 2.62 1.78 1.67 1.82 42.48%
P/EPS 3.56 2.98 10.09 7.39 8.32 5.23 4.85 -18.58%
EY 28.08 33.61 9.91 13.53 12.01 19.13 20.60 22.86%
DY 15.73 18.09 4.19 0.00 5.83 8.70 12.00 19.71%
P/NAPS 0.86 0.99 0.79 0.56 0.43 0.39 0.43 58.53%

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