[KPS] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 142.43%
YoY- -17.19%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 19,190 85,100 207,126 37,056 22,546 87,699 225,142 -80.60%
PBT 119,414 50,766 57,607 60,890 23,418 125,431 90,713 20.09%
Tax -2,262 8,171 -14,841 -10,483 -2,299 -7,781 -4,611 -37.77%
NP 117,152 58,937 42,766 50,407 21,119 117,650 86,102 22.76%
-
NP to SH 116,425 55,327 40,953 49,136 20,268 115,567 83,867 24.41%
-
Tax Rate 1.89% -16.10% 25.76% 17.22% 9.82% 6.20% 5.08% -
Total Cost -97,962 26,163 164,360 -13,351 1,427 -29,951 139,040 -
-
Net Worth 1,352,300 1,237,529 1,222,559 1,227,549 1,212,579 1,202,599 1,157,689 10.90%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 19,960 19,960 19,960 9,980 19,960 19,960 -
Div Payout % - 36.08% 48.74% 40.62% 49.24% 17.27% 23.80% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,352,300 1,237,529 1,222,559 1,227,549 1,212,579 1,202,599 1,157,689 10.90%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 499,004 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 610.48% 69.26% 20.65% 136.03% 93.67% 134.15% 38.24% -
ROE 8.61% 4.47% 3.35% 4.00% 1.67% 9.61% 7.24% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.85 17.05 41.51 7.43 4.52 17.57 45.12 -80.58%
EPS 23.30 11.10 8.20 9.90 4.10 23.10 16.80 24.34%
DPS 0.00 4.00 4.00 4.00 2.00 4.00 4.00 -
NAPS 2.71 2.48 2.45 2.46 2.43 2.41 2.32 10.90%
Adjusted Per Share Value based on latest NOSH - 499,004
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.57 15.84 38.54 6.90 4.20 16.32 41.90 -80.60%
EPS 21.67 10.30 7.62 9.14 3.77 21.51 15.61 24.41%
DPS 0.00 3.71 3.71 3.71 1.86 3.71 3.71 -
NAPS 2.5164 2.3029 2.275 2.2843 2.2564 2.2379 2.1543 10.90%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.07 1.16 1.27 1.41 1.50 1.46 1.53 -
P/RPS 27.82 6.80 3.06 18.99 33.20 8.31 3.39 306.33%
P/EPS 4.59 10.46 15.47 14.32 36.93 6.30 9.10 -36.60%
EY 21.81 9.56 6.46 6.98 2.71 15.86 10.98 57.95%
DY 0.00 3.45 3.15 2.84 1.33 2.74 2.61 -
P/NAPS 0.39 0.47 0.52 0.57 0.62 0.61 0.66 -29.55%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 -
Price 1.00 1.00 1.23 1.19 1.45 1.56 1.46 -
P/RPS 26.00 5.86 2.96 16.02 32.09 8.88 3.24 300.31%
P/EPS 4.29 9.02 14.99 12.09 35.70 6.74 8.69 -37.50%
EY 23.33 11.09 6.67 8.27 2.80 14.85 11.51 60.09%
DY 0.00 4.00 3.25 3.36 1.38 2.56 2.74 -
P/NAPS 0.37 0.40 0.50 0.48 0.60 0.65 0.63 -29.84%

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