[KPS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -6.36%
YoY- 27.11%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 214,408 138,019 61,925 275,553 197,020 131,464 65,099 121.20%
PBT 304,103 59,781 23,913 78,397 83,139 60,552 32,757 341.11%
Tax -26,324 -11,740 2,038 -18,289 -19,844 -8,625 -14,286 50.24%
NP 277,779 48,041 25,951 60,108 63,295 51,927 18,471 508.26%
-
NP to SH 274,177 45,234 21,960 59,028 63,036 49,156 19,754 476.61%
-
Tax Rate 8.66% 19.64% -8.52% 23.33% 23.87% 14.24% 43.61% -
Total Cost -63,371 89,978 35,974 215,445 133,725 79,537 46,628 -
-
Net Worth 1,097,808 1,156,188 1,160,060 1,135,356 1,122,231 1,097,658 1,084,061 0.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 147,605 19,110 - 28,622 28,652 28,634 19,272 288.07%
Div Payout % 53.84% 42.25% - 48.49% 45.45% 58.25% 97.56% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,097,808 1,156,188 1,160,060 1,135,356 1,122,231 1,097,658 1,084,061 0.84%
NOSH 499,004 477,764 477,391 477,040 477,545 477,242 481,804 2.36%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 129.56% 34.81% 41.91% 21.81% 32.13% 39.50% 28.37% -
ROE 24.97% 3.91% 1.89% 5.20% 5.62% 4.48% 1.82% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.97 28.89 12.97 57.76 41.26 27.55 13.51 116.12%
EPS 54.90 9.50 4.60 12.40 13.20 10.30 4.10 462.99%
DPS 29.58 4.00 0.00 6.00 6.00 6.00 4.00 279.10%
NAPS 2.20 2.42 2.43 2.38 2.35 2.30 2.25 -1.48%
Adjusted Per Share Value based on latest NOSH - 485,499
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.99 25.10 11.26 50.11 35.83 23.91 11.84 121.18%
EPS 49.86 8.23 3.99 10.74 11.46 8.94 3.59 476.86%
DPS 26.84 3.48 0.00 5.21 5.21 5.21 3.50 288.39%
NAPS 1.9965 2.1027 2.1097 2.0648 2.041 1.9963 1.9715 0.84%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.32 1.42 1.01 0.91 0.95 1.03 1.02 -
P/RPS 5.40 4.92 7.79 1.58 2.30 3.74 7.55 -20.00%
P/EPS 4.22 15.00 21.96 7.35 7.20 10.00 24.88 -69.32%
EY 23.68 6.67 4.55 13.60 13.89 10.00 4.02 225.81%
DY 12.75 2.82 0.00 6.59 6.32 5.83 3.92 119.36%
P/NAPS 1.05 0.59 0.42 0.38 0.40 0.45 0.45 75.83%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 27/02/13 30/11/12 30/08/12 30/05/12 -
Price 2.18 1.91 1.36 1.03 0.92 1.00 1.01 -
P/RPS 5.07 6.61 10.48 1.78 2.23 3.63 7.48 -22.81%
P/EPS 3.97 20.17 29.57 8.32 6.97 9.71 24.63 -70.34%
EY 25.20 4.96 3.38 12.01 14.35 10.30 4.06 237.36%
DY 13.57 2.09 0.00 5.83 6.52 6.00 3.96 127.12%
P/NAPS 0.99 0.79 0.56 0.43 0.39 0.43 0.45 69.07%

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