[KPS] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 105.98%
YoY- -7.98%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 73,095 302,474 214,408 138,019 61,925 275,553 197,020 -48.39%
PBT 29,017 290,901 304,103 59,781 23,913 78,397 83,139 -50.46%
Tax -5,216 -26,750 -26,324 -11,740 2,038 -18,289 -19,844 -58.99%
NP 23,801 264,151 277,779 48,041 25,951 60,108 63,295 -47.93%
-
NP to SH 23,274 263,489 274,177 45,234 21,960 59,028 63,036 -48.56%
-
Tax Rate 17.98% 9.20% 8.66% 19.64% -8.52% 23.33% 23.87% -
Total Cost 49,294 38,323 -63,371 89,978 35,974 215,445 133,725 -48.62%
-
Net Worth 1,107,788 1,093,175 1,097,808 1,156,188 1,160,060 1,135,356 1,122,231 -0.86%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 9,980 147,653 147,605 19,110 - 28,622 28,652 -50.52%
Div Payout % 42.88% 56.04% 53.84% 42.25% - 48.49% 45.45% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,107,788 1,093,175 1,097,808 1,156,188 1,160,060 1,135,356 1,122,231 -0.86%
NOSH 499,004 499,166 499,004 477,764 477,391 477,040 477,545 2.97%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 32.56% 87.33% 129.56% 34.81% 41.91% 21.81% 32.13% -
ROE 2.10% 24.10% 24.97% 3.91% 1.89% 5.20% 5.62% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.65 60.60 42.97 28.89 12.97 57.76 41.26 -49.88%
EPS 4.70 54.90 54.90 9.50 4.60 12.40 13.20 -49.79%
DPS 2.00 29.58 29.58 4.00 0.00 6.00 6.00 -51.95%
NAPS 2.22 2.19 2.20 2.42 2.43 2.38 2.35 -3.72%
Adjusted Per Share Value based on latest NOSH - 477,764
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.60 56.29 39.90 25.68 11.52 51.28 36.66 -48.40%
EPS 4.33 49.03 51.02 8.42 4.09 10.98 11.73 -48.57%
DPS 1.86 27.48 27.47 3.56 0.00 5.33 5.33 -50.46%
NAPS 2.0614 2.0342 2.0429 2.1515 2.1587 2.1127 2.0883 -0.86%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.65 1.92 2.32 1.42 1.01 0.91 0.95 -
P/RPS 11.26 3.17 5.40 4.92 7.79 1.58 2.30 188.59%
P/EPS 35.38 3.64 4.22 15.00 21.96 7.35 7.20 189.31%
EY 2.83 27.49 23.68 6.67 4.55 13.60 13.89 -65.40%
DY 1.21 15.41 12.75 2.82 0.00 6.59 6.32 -66.81%
P/NAPS 0.74 0.88 1.05 0.59 0.42 0.38 0.40 50.75%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 29/11/13 30/08/13 30/05/13 27/02/13 30/11/12 -
Price 1.51 1.88 2.18 1.91 1.36 1.03 0.92 -
P/RPS 10.31 3.10 5.07 6.61 10.48 1.78 2.23 177.78%
P/EPS 32.38 3.56 3.97 20.17 29.57 8.32 6.97 178.67%
EY 3.09 28.08 25.20 4.96 3.38 12.01 14.35 -64.10%
DY 1.32 15.73 13.57 2.09 0.00 5.83 6.52 -65.55%
P/NAPS 0.68 0.86 0.99 0.79 0.56 0.43 0.39 44.91%

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