[KPS] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 41.34%
YoY- -69.41%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 37,056 22,546 87,699 225,142 148,202 73,095 302,474 -75.42%
PBT 60,890 23,418 125,431 90,713 61,149 29,017 290,901 -64.84%
Tax -10,483 -2,299 -7,781 -4,611 -366 -5,216 -26,750 -46.53%
NP 50,407 21,119 117,650 86,102 60,783 23,801 264,151 -66.95%
-
NP to SH 49,136 20,268 115,567 83,867 59,335 23,274 263,489 -67.45%
-
Tax Rate 17.22% 9.82% 6.20% 5.08% 0.60% 17.98% 9.20% -
Total Cost -13,351 1,427 -29,951 139,040 87,419 49,294 38,323 -
-
Net Worth 1,227,549 1,212,579 1,202,599 1,157,689 1,132,739 1,107,788 1,093,175 8.05%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 19,960 9,980 19,960 19,960 19,960 9,980 147,653 -73.75%
Div Payout % 40.62% 49.24% 17.27% 23.80% 33.64% 42.88% 56.04% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,227,549 1,212,579 1,202,599 1,157,689 1,132,739 1,107,788 1,093,175 8.05%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 499,166 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 136.03% 93.67% 134.15% 38.24% 41.01% 32.56% 87.33% -
ROE 4.00% 1.67% 9.61% 7.24% 5.24% 2.10% 24.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.43 4.52 17.57 45.12 29.70 14.65 60.60 -75.41%
EPS 9.90 4.10 23.10 16.80 11.90 4.70 54.90 -68.18%
DPS 4.00 2.00 4.00 4.00 4.00 2.00 29.58 -73.75%
NAPS 2.46 2.43 2.41 2.32 2.27 2.22 2.19 8.08%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.90 4.20 16.32 41.90 27.58 13.60 56.29 -75.41%
EPS 9.14 3.77 21.51 15.61 11.04 4.33 49.03 -67.46%
DPS 3.71 1.86 3.71 3.71 3.71 1.86 27.48 -73.77%
NAPS 2.2843 2.2564 2.2379 2.1543 2.1079 2.0614 2.0342 8.06%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.41 1.50 1.46 1.53 1.68 1.65 1.92 -
P/RPS 18.99 33.20 8.31 3.39 5.66 11.26 3.17 230.92%
P/EPS 14.32 36.93 6.30 9.10 14.13 35.38 3.64 149.83%
EY 6.98 2.71 15.86 10.98 7.08 2.83 27.49 -60.00%
DY 2.84 1.33 2.74 2.61 2.38 1.21 15.41 -67.71%
P/NAPS 0.57 0.62 0.61 0.66 0.74 0.74 0.88 -25.19%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 22/05/14 26/02/14 -
Price 1.19 1.45 1.56 1.46 1.53 1.51 1.88 -
P/RPS 16.02 32.09 8.88 3.24 5.15 10.31 3.10 199.80%
P/EPS 12.09 35.70 6.74 8.69 12.87 32.38 3.56 126.44%
EY 8.27 2.80 14.85 11.51 7.77 3.09 28.08 -55.83%
DY 3.36 1.38 2.56 2.74 2.61 1.32 15.73 -64.36%
P/NAPS 0.48 0.60 0.65 0.63 0.67 0.68 0.86 -32.28%

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