[KPS] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -128.35%
YoY- -133.36%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 26,907 19,190 21,249 68,810 18,094 22,546 22,186 13.73%
PBT 37,055 119,414 95 -3,407 36,304 23,418 52,232 -20.47%
Tax -1,085 -2,262 16,076 -4,235 -7,016 -2,299 -20,684 -86.01%
NP 35,970 117,152 16,171 -7,642 29,288 21,119 31,548 9.14%
-
NP to SH 34,482 116,425 14,374 -8,185 28,868 20,268 31,700 5.77%
-
Tax Rate 2.93% 1.89% -16,922.11% - 19.33% 9.82% 39.60% -
Total Cost -9,063 -97,962 5,078 76,452 -11,194 1,427 -9,362 -2.14%
-
Net Worth 1,377,251 1,352,300 1,237,529 1,222,559 1,227,549 1,212,579 1,202,599 9.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 9,980 - - - 9,980 9,980 - -
Div Payout % 28.94% - - - 34.57% 49.24% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,377,251 1,352,300 1,237,529 1,222,559 1,227,549 1,212,579 1,202,599 9.47%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 499,004 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 133.68% 610.48% 76.10% -11.11% 161.87% 93.67% 142.20% -
ROE 2.50% 8.61% 1.16% -0.67% 2.35% 1.67% 2.64% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 5.39 3.85 4.26 13.79 3.63 4.52 4.45 13.64%
EPS 6.90 23.30 2.80 -1.60 5.80 4.10 6.30 6.25%
DPS 2.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 2.76 2.71 2.48 2.45 2.46 2.43 2.41 9.47%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 5.01 3.57 3.95 12.80 3.37 4.20 4.13 13.75%
EPS 6.42 21.67 2.67 -1.52 5.37 3.77 5.90 5.79%
DPS 1.86 0.00 0.00 0.00 1.86 1.86 0.00 -
NAPS 2.5629 2.5164 2.3029 2.275 2.2843 2.2564 2.2379 9.47%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.00 1.07 1.16 1.27 1.41 1.50 1.46 -
P/RPS 18.55 27.82 27.24 9.21 38.89 33.20 32.84 -31.69%
P/EPS 14.47 4.59 40.27 -77.43 24.37 36.93 22.98 -26.55%
EY 6.91 21.81 2.48 -1.29 4.10 2.71 4.35 36.18%
DY 2.00 0.00 0.00 0.00 1.42 1.33 0.00 -
P/NAPS 0.36 0.39 0.47 0.52 0.57 0.62 0.61 -29.66%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 30/05/16 26/02/16 26/11/15 27/08/15 28/05/15 26/02/15 -
Price 1.08 1.00 1.00 1.23 1.19 1.45 1.56 -
P/RPS 20.03 26.00 23.48 8.92 32.82 32.09 35.09 -31.21%
P/EPS 15.63 4.29 34.72 -74.99 20.57 35.70 24.56 -26.03%
EY 6.40 23.33 2.88 -1.33 4.86 2.80 4.07 35.26%
DY 1.85 0.00 0.00 0.00 1.68 1.38 0.00 -
P/NAPS 0.39 0.37 0.40 0.50 0.48 0.60 0.65 -28.88%

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