[KPS] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -31.97%
YoY- -89.28%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,094 22,546 22,186 76,940 76,870 73,095 88,066 -65.28%
PBT 36,304 23,418 52,232 29,564 31,883 29,017 -10,882 -
Tax -7,016 -2,299 -20,684 -4,245 5,099 -5,216 -2,746 87.21%
NP 29,288 21,119 31,548 25,319 36,982 23,801 -13,628 -
-
NP to SH 28,868 20,268 31,700 24,532 36,061 23,274 -10,688 -
-
Tax Rate 19.33% 9.82% 39.60% 14.36% -15.99% 17.98% - -
Total Cost -11,194 1,427 -9,362 51,621 39,888 49,294 101,694 -
-
Net Worth 1,227,549 1,212,579 1,202,599 1,157,689 1,132,739 1,107,788 1,104,084 7.34%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 9,980 9,980 - - 9,980 9,980 128,961 -81.92%
Div Payout % 34.57% 49.24% - - 27.68% 42.88% 0.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,227,549 1,212,579 1,202,599 1,157,689 1,132,739 1,107,788 1,104,084 7.34%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 504,148 -0.68%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 161.87% 93.67% 142.20% 32.91% 48.11% 32.56% -15.47% -
ROE 2.35% 1.67% 2.64% 2.12% 3.18% 2.10% -0.97% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.63 4.52 4.45 15.42 15.40 14.65 17.47 -65.01%
EPS 5.80 4.10 6.30 4.90 7.20 4.70 -2.10 -
DPS 2.00 2.00 0.00 0.00 2.00 2.00 25.58 -81.80%
NAPS 2.46 2.43 2.41 2.32 2.27 2.22 2.19 8.08%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.37 4.20 4.13 14.32 14.30 13.60 16.39 -65.26%
EPS 5.37 3.77 5.90 4.57 6.71 4.33 -1.99 -
DPS 1.86 1.86 0.00 0.00 1.86 1.86 24.00 -81.90%
NAPS 2.2843 2.2564 2.2379 2.1543 2.1079 2.0614 2.0546 7.34%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.41 1.50 1.46 1.53 1.68 1.65 1.92 -
P/RPS 38.89 33.20 32.84 9.92 10.91 11.26 10.99 132.75%
P/EPS 24.37 36.93 22.98 31.12 23.25 35.38 -90.57 -
EY 4.10 2.71 4.35 3.21 4.30 2.83 -1.10 -
DY 1.42 1.33 0.00 0.00 1.19 1.21 13.32 -77.60%
P/NAPS 0.57 0.62 0.61 0.66 0.74 0.74 0.88 -25.19%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 22/05/14 26/02/14 -
Price 1.19 1.45 1.56 1.46 1.53 1.51 1.88 -
P/RPS 32.82 32.09 35.09 9.47 9.93 10.31 10.76 110.75%
P/EPS 20.57 35.70 24.56 29.70 21.17 32.38 -88.68 -
EY 4.86 2.80 4.07 3.37 4.72 3.09 -1.13 -
DY 1.68 1.38 0.00 0.00 1.31 1.32 13.61 -75.30%
P/NAPS 0.48 0.60 0.65 0.63 0.67 0.68 0.86 -32.28%

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