[KPS] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -16.05%
YoY- 209.36%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 152,704 76,756 144,498 81,584 44,479 19,190 85,100 47.71%
PBT 59,958 22,343 113,023 138,511 156,882 119,414 50,766 11.74%
Tax -3,168 -1,144 -11,163 -7,851 -3,761 -2,262 8,171 -
NP 56,790 21,199 101,860 130,660 153,121 117,152 58,937 -2.44%
-
NP to SH 54,879 20,208 97,766 126,691 150,907 116,425 55,327 -0.54%
-
Tax Rate 5.28% 5.12% 9.88% 5.67% 2.40% 1.89% -16.10% -
Total Cost 95,914 55,557 42,638 -49,076 -108,642 -97,962 26,163 137.94%
-
Net Worth 1,362,280 1,347,310 1,327,350 1,352,300 1,379,150 1,352,300 1,237,529 6.61%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 21,207 - 9,980 9,980 9,993 - 19,960 4.12%
Div Payout % 38.64% - 10.21% 7.88% 6.62% - 36.08% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,362,280 1,347,310 1,327,350 1,352,300 1,379,150 1,352,300 1,237,529 6.61%
NOSH 499,004 499,004 499,004 499,004 499,692 499,004 499,004 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 37.19% 27.62% 70.49% 160.15% 344.25% 610.48% 69.26% -
ROE 4.03% 1.50% 7.37% 9.37% 10.94% 8.61% 4.47% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 30.60 15.38 28.96 16.35 8.90 3.85 17.05 47.73%
EPS 11.00 4.00 19.60 25.40 30.20 23.30 11.10 -0.60%
DPS 4.25 0.00 2.00 2.00 2.00 0.00 4.00 4.12%
NAPS 2.73 2.70 2.66 2.71 2.76 2.71 2.48 6.61%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 28.42 14.28 26.89 15.18 8.28 3.57 15.84 47.70%
EPS 10.21 3.76 18.19 23.58 28.08 21.67 10.30 -0.58%
DPS 3.95 0.00 1.86 1.86 1.86 0.00 3.71 4.27%
NAPS 2.535 2.5072 2.47 2.5164 2.5664 2.5164 2.3029 6.61%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.41 1.38 1.20 1.27 1.00 1.07 1.16 -
P/RPS 4.61 8.97 4.14 7.77 11.23 27.82 6.80 -22.84%
P/EPS 12.82 34.08 6.12 5.00 3.31 4.59 10.46 14.54%
EY 7.80 2.93 16.33 19.99 30.20 21.81 9.56 -12.69%
DY 3.01 0.00 1.67 1.57 2.00 0.00 3.45 -8.70%
P/NAPS 0.52 0.51 0.45 0.47 0.36 0.39 0.47 6.97%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 31/05/17 28/02/17 29/11/16 25/08/16 30/05/16 26/02/16 -
Price 1.30 1.45 1.18 1.17 1.08 1.00 1.00 -
P/RPS 4.25 9.43 4.07 7.16 12.13 26.00 5.86 -19.29%
P/EPS 11.82 35.81 6.02 4.61 3.58 4.29 9.02 19.76%
EY 8.46 2.79 16.60 21.70 27.96 23.33 11.09 -16.52%
DY 3.27 0.00 1.69 1.71 1.85 0.00 4.00 -12.58%
P/NAPS 0.48 0.54 0.44 0.43 0.39 0.37 0.40 12.93%

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