[KPS] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -10.01%
YoY- -25.23%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 313,644 302,474 292,941 282,108 272,379 275,553 314,091 -0.09%
PBT 298,325 293,221 299,362 77,627 69,554 78,398 37,166 301.40%
Tax -36,325 -29,071 -24,770 -21,404 -1,965 -18,289 -13,162 96.87%
NP 262,000 264,150 274,592 56,223 67,589 60,109 24,004 392.77%
-
NP to SH 264,802 263,488 270,169 55,094 61,223 59,017 31,154 317.03%
-
Tax Rate 12.18% 9.91% 8.27% 27.57% 2.83% 23.33% 35.41% -
Total Cost 51,644 38,324 18,349 225,885 204,790 215,444 290,087 -68.38%
-
Net Worth 1,099,325 1,104,084 1,097,330 1,149,401 1,160,060 1,155,490 1,124,758 -1.51%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 285,452 275,549 146,587 18,998 9,484 28,756 38,302 282.00%
Div Payout % 107.80% 104.58% 54.26% 34.48% 15.49% 48.73% 122.95% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,099,325 1,104,084 1,097,330 1,149,401 1,160,060 1,155,490 1,124,758 -1.51%
NOSH 499,004 499,004 499,004 477,764 477,391 485,499 478,620 2.82%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 83.53% 87.33% 93.74% 19.93% 24.81% 21.81% 7.64% -
ROE 24.09% 23.86% 24.62% 4.79% 5.28% 5.11% 2.77% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 63.34 60.00 58.73 59.40 57.06 56.76 65.62 -2.33%
EPS 53.47 52.26 54.17 11.60 12.82 12.16 6.51 307.60%
DPS 57.64 54.66 29.39 4.00 2.00 5.92 8.00 273.48%
NAPS 2.22 2.19 2.20 2.42 2.43 2.38 2.35 -3.72%
Adjusted Per Share Value based on latest NOSH - 477,764
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 58.36 56.29 54.51 52.50 50.69 51.28 58.45 -0.10%
EPS 49.28 49.03 50.27 10.25 11.39 10.98 5.80 316.92%
DPS 53.12 51.28 27.28 3.54 1.76 5.35 7.13 281.92%
NAPS 2.0457 2.0546 2.042 2.1389 2.1587 2.1502 2.093 -1.51%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.65 1.92 2.32 1.42 1.01 0.91 0.95 -
P/RPS 2.61 3.20 3.95 2.39 1.77 1.60 1.45 48.02%
P/EPS 3.09 3.67 4.28 12.24 7.88 7.49 14.59 -64.50%
EY 32.41 27.22 23.35 8.17 12.70 13.36 6.85 182.10%
DY 34.94 28.47 12.67 2.82 1.98 6.51 8.42 158.45%
P/NAPS 0.74 0.88 1.05 0.59 0.42 0.38 0.40 50.75%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 29/11/13 30/08/13 30/05/13 27/02/13 30/11/12 -
Price 1.51 1.88 2.18 1.91 1.36 1.03 0.92 -
P/RPS 2.38 3.13 3.71 3.22 2.38 1.81 1.40 42.48%
P/EPS 2.82 3.60 4.02 16.47 10.60 8.47 14.13 -65.88%
EY 35.41 27.80 24.85 6.07 9.43 11.80 7.08 192.74%
DY 38.18 29.07 13.48 2.09 1.47 5.75 8.70 168.28%
P/NAPS 0.68 0.86 0.99 0.79 0.56 0.43 0.39 44.91%

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