[KPS] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 23.44%
YoY- -46.53%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 257,120 95,841 362,024 238,306 152,704 76,756 144,498 46.99%
PBT 57,137 15,546 68,227 74,629 59,958 22,343 113,023 -36.61%
Tax -3,501 -1,342 -7,043 -4,328 -3,168 -1,144 -11,163 -53.93%
NP 53,636 14,204 61,184 70,301 56,790 21,199 101,860 -34.86%
-
NP to SH 51,522 13,214 56,659 67,745 54,879 20,208 97,766 -34.83%
-
Tax Rate 6.13% 8.63% 10.32% 5.80% 5.28% 5.12% 9.88% -
Total Cost 203,484 81,637 300,840 168,005 95,914 55,557 42,638 184.27%
-
Net Worth 1,391,827 1,372,261 1,362,280 1,372,261 1,362,280 1,347,310 1,327,350 3.22%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 22,838 - 21,207 21,207 21,207 - 9,980 73.91%
Div Payout % 44.33% - 37.43% 31.31% 38.64% - 10.21% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,391,827 1,372,261 1,362,280 1,372,261 1,362,280 1,347,310 1,327,350 3.22%
NOSH 537,385 499,004 499,004 499,004 499,004 499,004 499,004 5.07%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 20.86% 14.82% 16.90% 29.50% 37.19% 27.62% 70.49% -
ROE 3.70% 0.96% 4.16% 4.94% 4.03% 1.50% 7.37% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 47.85 19.21 72.55 47.76 30.60 15.38 28.96 39.89%
EPS 9.60 2.60 11.40 13.60 11.00 4.00 19.60 -37.94%
DPS 4.25 0.00 4.25 4.25 4.25 0.00 2.00 65.51%
NAPS 2.59 2.75 2.73 2.75 2.73 2.70 2.66 -1.76%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 47.85 17.83 67.37 44.35 28.42 14.28 26.89 47.00%
EPS 9.60 2.46 10.54 12.61 10.21 3.76 18.19 -34.76%
DPS 4.25 0.00 3.95 3.95 3.95 0.00 1.86 73.74%
NAPS 2.59 2.5536 2.535 2.5536 2.535 2.5072 2.47 3.22%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.68 1.26 1.30 1.43 1.41 1.38 1.20 -
P/RPS 3.51 6.56 1.79 2.99 4.61 8.97 4.14 -10.44%
P/EPS 17.52 47.58 11.45 10.53 12.82 34.08 6.12 102.00%
EY 5.71 2.10 8.73 9.49 7.80 2.93 16.33 -50.46%
DY 2.53 0.00 3.27 2.97 3.01 0.00 1.67 32.00%
P/NAPS 0.65 0.46 0.48 0.52 0.52 0.51 0.45 27.86%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 27/02/18 29/11/17 29/08/17 31/05/17 28/02/17 -
Price 1.67 1.67 1.32 1.35 1.30 1.45 1.18 -
P/RPS 3.49 8.69 1.82 2.83 4.25 9.43 4.07 -9.76%
P/EPS 17.42 63.06 11.63 9.94 11.82 35.81 6.02 103.46%
EY 5.74 1.59 8.60 10.06 8.46 2.79 16.60 -50.83%
DY 2.54 0.00 3.22 3.15 3.27 0.00 1.69 31.30%
P/NAPS 0.64 0.61 0.48 0.49 0.48 0.54 0.44 28.46%

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