[KPS] QoQ 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- -128.89%
YoY- 87.43%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 76,389 76,094 61,925 78,533 65,556 66,365 65,099 11.24%
PBT 244,322 35,868 23,913 -4,741 22,587 27,795 32,757 281.27%
Tax -14,585 -13,778 2,038 1,555 -11,219 5,661 -14,286 1.38%
NP 229,737 22,090 25,951 -3,186 11,368 33,456 18,471 435.99%
-
NP to SH 228,943 23,273 21,960 -4,007 13,868 29,402 19,754 411.36%
-
Tax Rate 5.97% 38.41% -8.52% - 49.67% -20.37% 43.61% -
Total Cost -153,348 54,004 35,974 81,719 54,188 32,909 46,628 -
-
Net Worth 1,097,808 1,156,188 1,160,060 1,155,490 1,124,758 1,090,719 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 127,645 19,110 - - - 9,484 19,272 252.27%
Div Payout % 55.75% 82.11% - - - 32.26% 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 1,155,490 1,124,758 1,090,719 1,084,061 0.84%
NOSH 499,004 477,764 477,391 485,499 478,620 474,225 481,804 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 300.75% 29.03% 41.91% -4.06% 17.34% 50.41% 28.37% -
ROE 20.85% 2.01% 1.89% -0.35% 1.23% 2.70% 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 15.31 15.93 12.97 16.18 13.70 13.99 13.51 8.68%
EPS 45.90 4.90 4.60 -0.80 2.90 6.20 4.10 399.70%
DPS 25.58 4.00 0.00 0.00 0.00 2.00 4.00 244.14%
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 14.21 14.16 11.52 14.61 12.20 12.35 12.11 11.23%
EPS 42.60 4.33 4.09 -0.75 2.58 5.47 3.68 410.96%
DPS 23.75 3.56 0.00 0.00 0.00 1.76 3.59 252.00%
NAPS 2.0429 2.1515 2.1587 2.1502 2.093 2.0297 2.0173 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 15.16 8.92 7.79 5.63 6.94 7.36 7.55 59.09%
P/EPS 5.06 29.15 21.96 -110.26 32.79 16.61 24.88 -65.38%
EY 19.78 3.43 4.55 -0.91 3.05 6.02 4.02 189.00%
DY 11.03 2.82 0.00 0.00 0.00 1.94 3.92 99.18%
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 14.24 11.99 10.48 6.37 6.72 7.15 7.48 53.54%
P/EPS 4.75 39.21 29.57 -124.80 31.75 16.13 24.63 -66.58%
EY 21.05 2.55 3.38 -0.80 3.15 6.20 4.06 199.26%
DY 11.73 2.09 0.00 0.00 0.00 2.00 3.96 106.11%
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