[KPS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -62.8%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 302,474 214,408 138,019 61,925 275,553 197,020 131,464 74.01%
PBT 290,901 304,103 59,781 23,913 78,397 83,139 60,552 183.90%
Tax -26,750 -26,324 -11,740 2,038 -18,289 -19,844 -8,625 112.23%
NP 264,151 277,779 48,041 25,951 60,108 63,295 51,927 194.90%
-
NP to SH 263,489 274,177 45,234 21,960 59,028 63,036 49,156 205.34%
-
Tax Rate 9.20% 8.66% 19.64% -8.52% 23.33% 23.87% 14.24% -
Total Cost 38,323 -63,371 89,978 35,974 215,445 133,725 79,537 -38.45%
-
Net Worth 1,093,175 1,097,808 1,156,188 1,160,060 1,135,356 1,122,231 1,097,658 -0.27%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 147,653 147,605 19,110 - 28,622 28,652 28,634 197.58%
Div Payout % 56.04% 53.84% 42.25% - 48.49% 45.45% 58.25% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,093,175 1,097,808 1,156,188 1,160,060 1,135,356 1,122,231 1,097,658 -0.27%
NOSH 499,166 499,004 477,764 477,391 477,040 477,545 477,242 3.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 87.33% 129.56% 34.81% 41.91% 21.81% 32.13% 39.50% -
ROE 24.10% 24.97% 3.91% 1.89% 5.20% 5.62% 4.48% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 60.60 42.97 28.89 12.97 57.76 41.26 27.55 68.89%
EPS 54.90 54.90 9.50 4.60 12.40 13.20 10.30 204.20%
DPS 29.58 29.58 4.00 0.00 6.00 6.00 6.00 188.82%
NAPS 2.19 2.20 2.42 2.43 2.38 2.35 2.30 -3.20%
Adjusted Per Share Value based on latest NOSH - 477,391
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.29 39.90 25.68 11.52 51.28 36.66 24.46 74.04%
EPS 49.03 51.02 8.42 4.09 10.98 11.73 9.15 205.28%
DPS 27.48 27.47 3.56 0.00 5.33 5.33 5.33 197.55%
NAPS 2.0342 2.0429 2.1515 2.1587 2.1127 2.0883 2.0426 -0.27%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.92 2.32 1.42 1.01 0.91 0.95 1.03 -
P/RPS 3.17 5.40 4.92 7.79 1.58 2.30 3.74 -10.41%
P/EPS 3.64 4.22 15.00 21.96 7.35 7.20 10.00 -48.92%
EY 27.49 23.68 6.67 4.55 13.60 13.89 10.00 95.87%
DY 15.41 12.75 2.82 0.00 6.59 6.32 5.83 90.83%
P/NAPS 0.88 1.05 0.59 0.42 0.38 0.40 0.45 56.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 30/08/13 30/05/13 27/02/13 30/11/12 30/08/12 -
Price 1.88 2.18 1.91 1.36 1.03 0.92 1.00 -
P/RPS 3.10 5.07 6.61 10.48 1.78 2.23 3.63 -9.96%
P/EPS 3.56 3.97 20.17 29.57 8.32 6.97 9.71 -48.68%
EY 28.08 25.20 4.96 3.38 12.01 14.35 10.30 94.79%
DY 15.73 13.57 2.09 0.00 5.83 6.52 6.00 89.79%
P/NAPS 0.86 0.99 0.79 0.56 0.43 0.39 0.43 58.53%

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