[KPS] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -64.67%
YoY- 5.98%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 87,699 300,189 296,404 292,380 302,474 285,877 276,038 -53.34%
PBT 125,431 120,950 122,298 116,068 290,901 405,470 119,562 3.23%
Tax -7,781 -6,148 -732 -20,864 -26,750 -35,098 -23,480 -52.01%
NP 117,650 114,802 121,566 95,204 264,151 370,372 96,082 14.41%
-
NP to SH 115,567 111,822 118,670 93,096 263,489 365,569 90,468 17.67%
-
Tax Rate 6.20% 5.08% 0.60% 17.98% 9.20% 8.66% 19.64% -
Total Cost -29,951 185,386 174,838 197,176 38,323 -84,494 179,956 -
-
Net Worth 1,202,599 1,157,689 1,132,739 1,107,788 1,093,175 1,097,808 1,156,188 2.65%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 19,960 26,613 39,920 39,920 147,653 196,807 38,221 -35.07%
Div Payout % 17.27% 23.80% 33.64% 42.88% 56.04% 53.84% 42.25% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,202,599 1,157,689 1,132,739 1,107,788 1,093,175 1,097,808 1,156,188 2.65%
NOSH 499,004 499,004 499,004 499,004 499,166 499,004 477,764 2.93%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 134.15% 38.24% 41.01% 32.56% 87.33% 129.56% 34.81% -
ROE 9.61% 9.66% 10.48% 8.40% 24.10% 33.30% 7.82% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.57 60.16 59.40 58.59 60.60 57.29 57.78 -54.68%
EPS 23.10 22.40 23.80 18.80 54.90 73.20 19.00 13.87%
DPS 4.00 5.33 8.00 8.00 29.58 39.44 8.00 -36.92%
NAPS 2.41 2.32 2.27 2.22 2.19 2.20 2.42 -0.27%
Adjusted Per Share Value based on latest NOSH - 499,004
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.95 54.59 53.91 53.17 55.01 51.99 50.20 -53.33%
EPS 21.02 20.34 21.58 16.93 47.92 66.48 16.45 17.70%
DPS 3.63 4.84 7.26 7.26 26.85 35.79 6.95 -35.06%
NAPS 2.1871 2.1054 2.0601 2.0147 1.9881 1.9965 2.1027 2.65%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.46 1.53 1.68 1.65 1.92 2.32 1.42 -
P/RPS 8.31 2.54 2.83 2.82 3.17 4.05 2.46 124.63%
P/EPS 6.30 6.83 7.06 8.84 3.64 3.17 7.50 -10.94%
EY 15.86 14.65 14.16 11.31 27.49 31.58 13.34 12.19%
DY 2.74 3.49 4.76 4.85 15.41 17.00 5.63 -38.04%
P/NAPS 0.61 0.66 0.74 0.74 0.88 1.05 0.59 2.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 22/05/14 26/02/14 29/11/13 30/08/13 -
Price 1.56 1.46 1.53 1.51 1.88 2.18 1.91 -
P/RPS 8.88 2.43 2.58 2.58 3.10 3.81 3.31 92.72%
P/EPS 6.74 6.52 6.43 8.09 3.56 2.98 10.09 -23.52%
EY 14.85 15.35 15.54 12.36 28.08 33.61 9.91 30.85%
DY 2.56 3.65 5.23 5.30 15.73 18.09 4.19 -27.93%
P/NAPS 0.65 0.63 0.67 0.68 0.86 0.99 0.79 -12.16%

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