[KPS] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 28.24%
YoY- -19.5%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 138,019 61,925 275,553 197,020 131,464 65,099 422,157 -52.57%
PBT 59,781 23,913 78,397 83,139 60,552 32,757 67,113 -7.42%
Tax -11,740 2,038 -18,289 -19,844 -8,625 -14,286 -21,877 -33.98%
NP 48,041 25,951 60,108 63,295 51,927 18,471 45,236 4.09%
-
NP to SH 45,234 21,960 59,028 63,036 49,156 19,754 46,440 -1.74%
-
Tax Rate 19.64% -8.52% 23.33% 23.87% 14.24% 43.61% 32.60% -
Total Cost 89,978 35,974 215,445 133,725 79,537 46,628 376,921 -61.55%
-
Net Worth 1,156,188 1,160,060 1,135,356 1,122,231 1,097,658 1,084,061 1,069,941 5.30%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 19,110 - 28,622 28,652 28,634 19,272 19,106 0.01%
Div Payout % 42.25% - 48.49% 45.45% 58.25% 97.56% 41.14% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,156,188 1,160,060 1,135,356 1,122,231 1,097,658 1,084,061 1,069,941 5.30%
NOSH 477,764 477,391 477,040 477,545 477,242 481,804 477,652 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 34.81% 41.91% 21.81% 32.13% 39.50% 28.37% 10.72% -
ROE 3.91% 1.89% 5.20% 5.62% 4.48% 1.82% 4.34% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.89 12.97 57.76 41.26 27.55 13.51 88.38 -52.57%
EPS 9.50 4.60 12.40 13.20 10.30 4.10 9.70 -1.38%
DPS 4.00 0.00 6.00 6.00 6.00 4.00 4.00 0.00%
NAPS 2.42 2.43 2.38 2.35 2.30 2.25 2.24 5.29%
Adjusted Per Share Value based on latest NOSH - 478,620
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.68 11.52 51.28 36.66 24.46 12.11 78.56 -52.57%
EPS 8.42 4.09 10.98 11.73 9.15 3.68 8.64 -1.70%
DPS 3.56 0.00 5.33 5.33 5.33 3.59 3.56 0.00%
NAPS 2.1515 2.1587 2.1127 2.0883 2.0426 2.0173 1.991 5.30%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.42 1.01 0.91 0.95 1.03 1.02 0.91 -
P/RPS 4.92 7.79 1.58 2.30 3.74 7.55 1.03 183.90%
P/EPS 15.00 21.96 7.35 7.20 10.00 24.88 9.36 36.98%
EY 6.67 4.55 13.60 13.89 10.00 4.02 10.68 -26.95%
DY 2.82 0.00 6.59 6.32 5.83 3.92 4.40 -25.68%
P/NAPS 0.59 0.42 0.38 0.40 0.45 0.45 0.41 27.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 27/02/13 30/11/12 30/08/12 30/05/12 29/02/12 -
Price 1.91 1.36 1.03 0.92 1.00 1.01 1.10 -
P/RPS 6.61 10.48 1.78 2.23 3.63 7.48 1.24 205.46%
P/EPS 20.17 29.57 8.32 6.97 9.71 24.63 11.31 47.11%
EY 4.96 3.38 12.01 14.35 10.30 4.06 8.84 -31.99%
DY 2.09 0.00 5.83 6.52 6.00 3.96 3.64 -30.94%
P/NAPS 0.79 0.56 0.43 0.39 0.43 0.45 0.49 37.53%

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