[KPS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 506.13%
YoY- 334.95%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 148,202 73,095 302,474 214,408 138,019 61,925 275,553 -33.93%
PBT 61,149 29,017 290,901 304,103 59,781 23,913 78,397 -15.30%
Tax -366 -5,216 -26,750 -26,324 -11,740 2,038 -18,289 -92.68%
NP 60,783 23,801 264,151 277,779 48,041 25,951 60,108 0.74%
-
NP to SH 59,335 23,274 263,489 274,177 45,234 21,960 59,028 0.34%
-
Tax Rate 0.60% 17.98% 9.20% 8.66% 19.64% -8.52% 23.33% -
Total Cost 87,419 49,294 38,323 -63,371 89,978 35,974 215,445 -45.28%
-
Net Worth 1,132,739 1,107,788 1,093,175 1,097,808 1,156,188 1,160,060 1,135,356 -0.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 19,960 9,980 147,653 147,605 19,110 - 28,622 -21.41%
Div Payout % 33.64% 42.88% 56.04% 53.84% 42.25% - 48.49% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,132,739 1,107,788 1,093,175 1,097,808 1,156,188 1,160,060 1,135,356 -0.15%
NOSH 499,004 499,004 499,166 499,004 477,764 477,391 477,040 3.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 41.01% 32.56% 87.33% 129.56% 34.81% 41.91% 21.81% -
ROE 5.24% 2.10% 24.10% 24.97% 3.91% 1.89% 5.20% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.70 14.65 60.60 42.97 28.89 12.97 57.76 -35.89%
EPS 11.90 4.70 54.90 54.90 9.50 4.60 12.40 -2.71%
DPS 4.00 2.00 29.58 29.58 4.00 0.00 6.00 -23.74%
NAPS 2.27 2.22 2.19 2.20 2.42 2.43 2.38 -3.11%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.95 13.29 55.01 38.99 25.10 11.26 50.11 -33.94%
EPS 10.79 4.23 47.92 49.86 8.23 3.99 10.74 0.31%
DPS 3.63 1.82 26.85 26.84 3.48 0.00 5.21 -21.45%
NAPS 2.0601 2.0147 1.9881 1.9965 2.1027 2.1097 2.0648 -0.15%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.68 1.65 1.92 2.32 1.42 1.01 0.91 -
P/RPS 5.66 11.26 3.17 5.40 4.92 7.79 1.58 134.66%
P/EPS 14.13 35.38 3.64 4.22 15.00 21.96 7.35 54.79%
EY 7.08 2.83 27.49 23.68 6.67 4.55 13.60 -35.36%
DY 2.38 1.21 15.41 12.75 2.82 0.00 6.59 -49.38%
P/NAPS 0.74 0.74 0.88 1.05 0.59 0.42 0.38 56.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 22/05/14 26/02/14 29/11/13 30/08/13 30/05/13 27/02/13 -
Price 1.53 1.51 1.88 2.18 1.91 1.36 1.03 -
P/RPS 5.15 10.31 3.10 5.07 6.61 10.48 1.78 103.44%
P/EPS 12.87 32.38 3.56 3.97 20.17 29.57 8.32 33.85%
EY 7.77 3.09 28.08 25.20 4.96 3.38 12.01 -25.25%
DY 2.61 1.32 15.73 13.57 2.09 0.00 5.83 -41.56%
P/NAPS 0.67 0.68 0.86 0.99 0.79 0.56 0.43 34.51%

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