[KPS] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 154.94%
YoY- 31.17%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 22,546 87,699 225,142 148,202 73,095 302,474 214,408 -77.75%
PBT 23,418 125,431 90,713 61,149 29,017 290,901 304,103 -81.92%
Tax -2,299 -7,781 -4,611 -366 -5,216 -26,750 -26,324 -80.34%
NP 21,119 117,650 86,102 60,783 23,801 264,151 277,779 -82.08%
-
NP to SH 20,268 115,567 83,867 59,335 23,274 263,489 274,177 -82.41%
-
Tax Rate 9.82% 6.20% 5.08% 0.60% 17.98% 9.20% 8.66% -
Total Cost 1,427 -29,951 139,040 87,419 49,294 38,323 -63,371 -
-
Net Worth 1,212,579 1,202,599 1,157,689 1,132,739 1,107,788 1,093,175 1,097,808 6.86%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 9,980 19,960 19,960 19,960 9,980 147,653 147,605 -83.43%
Div Payout % 49.24% 17.27% 23.80% 33.64% 42.88% 56.04% 53.84% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,212,579 1,202,599 1,157,689 1,132,739 1,107,788 1,093,175 1,097,808 6.86%
NOSH 499,004 499,004 499,004 499,004 499,004 499,166 499,004 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 93.67% 134.15% 38.24% 41.01% 32.56% 87.33% 129.56% -
ROE 1.67% 9.61% 7.24% 5.24% 2.10% 24.10% 24.97% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.52 17.57 45.12 29.70 14.65 60.60 42.97 -77.74%
EPS 4.10 23.10 16.80 11.90 4.70 54.90 54.90 -82.29%
DPS 2.00 4.00 4.00 4.00 2.00 29.58 29.58 -83.43%
NAPS 2.43 2.41 2.32 2.27 2.22 2.19 2.20 6.86%
Adjusted Per Share Value based on latest NOSH - 499,004
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.10 15.95 40.95 26.95 13.29 55.01 38.99 -77.75%
EPS 3.69 21.02 15.25 10.79 4.23 47.92 49.86 -82.40%
DPS 1.82 3.63 3.63 3.63 1.82 26.85 26.84 -83.39%
NAPS 2.2053 2.1871 2.1054 2.0601 2.0147 1.9881 1.9965 6.86%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.50 1.46 1.53 1.68 1.65 1.92 2.32 -
P/RPS 33.20 8.31 3.39 5.66 11.26 3.17 5.40 235.97%
P/EPS 36.93 6.30 9.10 14.13 35.38 3.64 4.22 325.22%
EY 2.71 15.86 10.98 7.08 2.83 27.49 23.68 -76.45%
DY 1.33 2.74 2.61 2.38 1.21 15.41 12.75 -77.87%
P/NAPS 0.62 0.61 0.66 0.74 0.74 0.88 1.05 -29.63%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 27/11/14 28/08/14 22/05/14 26/02/14 29/11/13 -
Price 1.45 1.56 1.46 1.53 1.51 1.88 2.18 -
P/RPS 32.09 8.88 3.24 5.15 10.31 3.10 5.07 242.55%
P/EPS 35.70 6.74 8.69 12.87 32.38 3.56 3.97 333.01%
EY 2.80 14.85 11.51 7.77 3.09 28.08 25.20 -76.91%
DY 1.38 2.56 2.74 2.61 1.32 15.73 13.57 -78.24%
P/NAPS 0.60 0.65 0.63 0.67 0.68 0.86 0.99 -28.40%

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