[KPS] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -17.32%
YoY- -82.64%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 362,024 317,741 305,408 307,024 144,498 108,778 88,958 154.24%
PBT 68,227 99,505 119,916 89,372 113,023 184,681 313,764 -63.73%
Tax -7,043 -5,770 -6,336 -4,576 -11,163 -10,468 -7,522 -4.28%
NP 61,184 93,734 113,580 84,796 101,860 174,213 306,242 -65.72%
-
NP to SH 56,659 90,326 109,758 80,832 97,766 168,921 301,814 -67.11%
-
Tax Rate 10.32% 5.80% 5.28% 5.12% 9.88% 5.67% 2.40% -
Total Cost 300,840 224,006 191,828 222,228 42,638 -65,434 -217,284 -
-
Net Worth 1,362,280 1,372,261 1,362,280 1,347,310 1,327,350 1,352,300 1,379,150 -0.81%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 21,207 28,276 42,415 - 9,980 13,306 19,987 4.01%
Div Payout % 37.43% 31.31% 38.64% - 10.21% 7.88% 6.62% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,362,280 1,372,261 1,362,280 1,347,310 1,327,350 1,352,300 1,379,150 -0.81%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 499,692 -0.09%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.90% 29.50% 37.19% 27.62% 70.49% 160.15% 344.25% -
ROE 4.16% 6.58% 8.06% 6.00% 7.37% 12.49% 21.88% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.55 63.68 61.20 61.53 28.96 21.80 17.80 154.50%
EPS 11.40 18.13 22.00 16.00 19.60 33.87 60.40 -66.99%
DPS 4.25 5.67 8.50 0.00 2.00 2.67 4.00 4.11%
NAPS 2.73 2.75 2.73 2.70 2.66 2.71 2.76 -0.72%
Adjusted Per Share Value based on latest NOSH - 499,004
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 67.37 59.13 56.83 57.13 26.89 20.24 16.55 154.29%
EPS 10.54 16.81 20.42 15.04 18.19 31.43 56.16 -67.11%
DPS 3.95 5.26 7.89 0.00 1.86 2.48 3.72 4.06%
NAPS 2.535 2.5536 2.535 2.5072 2.47 2.5164 2.5664 -0.81%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.30 1.43 1.41 1.38 1.20 1.27 1.00 -
P/RPS 1.79 2.25 2.30 2.24 4.14 5.83 5.62 -53.26%
P/EPS 11.45 7.90 6.41 8.52 6.12 3.75 1.66 261.08%
EY 8.73 12.66 15.60 11.74 16.33 26.65 60.40 -72.36%
DY 3.27 3.96 6.03 0.00 1.67 2.10 4.00 -12.53%
P/NAPS 0.48 0.52 0.52 0.51 0.45 0.47 0.36 21.07%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 31/05/17 28/02/17 29/11/16 25/08/16 -
Price 1.32 1.35 1.30 1.45 1.18 1.17 1.08 -
P/RPS 1.82 2.12 2.12 2.36 4.07 5.37 6.07 -55.10%
P/EPS 11.63 7.46 5.91 8.95 6.02 3.46 1.79 247.00%
EY 8.60 13.41 16.92 11.17 16.60 28.93 55.93 -71.20%
DY 3.22 4.20 6.54 0.00 1.69 2.28 3.70 -8.82%
P/NAPS 0.48 0.49 0.48 0.54 0.44 0.43 0.39 14.80%

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