[KPS] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 317.76%
YoY- 5.98%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 22,186 76,940 76,870 73,095 88,066 76,389 76,094 -55.93%
PBT 52,232 29,564 31,883 29,017 -10,882 244,322 35,868 28.38%
Tax -20,684 -4,245 5,099 -5,216 -2,746 -14,585 -13,778 31.01%
NP 31,548 25,319 36,982 23,801 -13,628 229,737 22,090 26.73%
-
NP to SH 31,700 24,532 36,061 23,274 -10,688 228,943 23,273 22.80%
-
Tax Rate 39.60% 14.36% -15.99% 17.98% - 5.97% 38.41% -
Total Cost -9,362 51,621 39,888 49,294 101,694 -153,348 54,004 -
-
Net Worth 1,202,599 1,157,689 1,132,739 1,107,788 1,104,084 1,097,808 1,156,188 2.65%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 9,980 9,980 128,961 127,645 19,110 -
Div Payout % - - 27.68% 42.88% 0.00% 55.75% 82.11% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,202,599 1,157,689 1,132,739 1,107,788 1,104,084 1,097,808 1,156,188 2.65%
NOSH 499,004 499,004 499,004 499,004 504,148 499,004 477,764 2.93%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 142.20% 32.91% 48.11% 32.56% -15.47% 300.75% 29.03% -
ROE 2.64% 2.12% 3.18% 2.10% -0.97% 20.85% 2.01% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.45 15.42 15.40 14.65 17.47 15.31 15.93 -57.16%
EPS 6.30 4.90 7.20 4.70 -2.10 45.90 4.90 18.18%
DPS 0.00 0.00 2.00 2.00 25.58 25.58 4.00 -
NAPS 2.41 2.32 2.27 2.22 2.19 2.20 2.42 -0.27%
Adjusted Per Share Value based on latest NOSH - 499,004
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.13 14.32 14.30 13.60 16.39 14.21 14.16 -55.92%
EPS 5.90 4.57 6.71 4.33 -1.99 42.60 4.33 22.83%
DPS 0.00 0.00 1.86 1.86 24.00 23.75 3.56 -
NAPS 2.2379 2.1543 2.1079 2.0614 2.0546 2.0429 2.1515 2.65%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.46 1.53 1.68 1.65 1.92 2.32 1.42 -
P/RPS 32.84 9.92 10.91 11.26 10.99 15.16 8.92 137.86%
P/EPS 22.98 31.12 23.25 35.38 -90.57 5.06 29.15 -14.62%
EY 4.35 3.21 4.30 2.83 -1.10 19.78 3.43 17.11%
DY 0.00 0.00 1.19 1.21 13.32 11.03 2.82 -
P/NAPS 0.61 0.66 0.74 0.74 0.88 1.05 0.59 2.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 22/05/14 26/02/14 29/11/13 30/08/13 -
Price 1.56 1.46 1.53 1.51 1.88 2.18 1.91 -
P/RPS 35.09 9.47 9.93 10.31 10.76 14.24 11.99 104.20%
P/EPS 24.56 29.70 21.17 32.38 -88.68 4.75 39.21 -26.73%
EY 4.07 3.37 4.72 3.09 -1.13 21.05 2.55 36.45%
DY 0.00 0.00 1.31 1.32 13.61 11.73 2.09 -
P/NAPS 0.65 0.63 0.67 0.68 0.86 0.99 0.79 -12.16%

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