[KPS] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -82.46%
YoY- -12.92%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 85,100 207,126 37,056 22,546 87,699 225,142 148,202 -30.84%
PBT 50,766 57,607 60,890 23,418 125,431 90,713 61,149 -11.63%
Tax 8,171 -14,841 -10,483 -2,299 -7,781 -4,611 -366 -
NP 58,937 42,766 50,407 21,119 117,650 86,102 60,783 -2.02%
-
NP to SH 55,327 40,953 49,136 20,268 115,567 83,867 59,335 -4.54%
-
Tax Rate -16.10% 25.76% 17.22% 9.82% 6.20% 5.08% 0.60% -
Total Cost 26,163 164,360 -13,351 1,427 -29,951 139,040 87,419 -55.15%
-
Net Worth 1,237,529 1,222,559 1,227,549 1,212,579 1,202,599 1,157,689 1,132,739 6.05%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 19,960 19,960 19,960 9,980 19,960 19,960 19,960 0.00%
Div Payout % 36.08% 48.74% 40.62% 49.24% 17.27% 23.80% 33.64% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,237,529 1,222,559 1,227,549 1,212,579 1,202,599 1,157,689 1,132,739 6.05%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 499,004 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 69.26% 20.65% 136.03% 93.67% 134.15% 38.24% 41.01% -
ROE 4.47% 3.35% 4.00% 1.67% 9.61% 7.24% 5.24% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.05 41.51 7.43 4.52 17.57 45.12 29.70 -30.85%
EPS 11.10 8.20 9.90 4.10 23.10 16.80 11.90 -4.52%
DPS 4.00 4.00 4.00 2.00 4.00 4.00 4.00 0.00%
NAPS 2.48 2.45 2.46 2.43 2.41 2.32 2.27 6.05%
Adjusted Per Share Value based on latest NOSH - 499,004
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.84 38.54 6.90 4.20 16.32 41.90 27.58 -30.83%
EPS 10.30 7.62 9.14 3.77 21.51 15.61 11.04 -4.50%
DPS 3.71 3.71 3.71 1.86 3.71 3.71 3.71 0.00%
NAPS 2.3029 2.275 2.2843 2.2564 2.2379 2.1543 2.1079 6.05%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.16 1.27 1.41 1.50 1.46 1.53 1.68 -
P/RPS 6.80 3.06 18.99 33.20 8.31 3.39 5.66 12.97%
P/EPS 10.46 15.47 14.32 36.93 6.30 9.10 14.13 -18.12%
EY 9.56 6.46 6.98 2.71 15.86 10.98 7.08 22.09%
DY 3.45 3.15 2.84 1.33 2.74 2.61 2.38 27.99%
P/NAPS 0.47 0.52 0.57 0.62 0.61 0.66 0.74 -26.05%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 -
Price 1.00 1.23 1.19 1.45 1.56 1.46 1.53 -
P/RPS 5.86 2.96 16.02 32.09 8.88 3.24 5.15 8.96%
P/EPS 9.02 14.99 12.09 35.70 6.74 8.69 12.87 -21.04%
EY 11.09 6.67 8.27 2.80 14.85 11.51 7.77 26.68%
DY 4.00 3.25 3.36 1.38 2.56 2.74 2.61 32.82%
P/NAPS 0.40 0.50 0.48 0.60 0.65 0.63 0.67 -29.03%

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