[KPS] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 36.95%
YoY- -98.65%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 381,108 362,023 301,693 251,577 202,063 144,497 99,143 145.59%
PBT 61,432 68,229 50,164 17,534 15,950 113,021 139,671 -42.19%
Tax -7,242 -7,044 -7,885 -11,227 -10,044 -11,162 -8,384 -9.30%
NP 54,190 61,185 42,279 6,307 5,906 101,859 131,287 -44.59%
-
NP to SH 49,666 56,660 39,202 2,120 1,548 97,765 141,067 -50.17%
-
Tax Rate 11.79% 10.32% 15.72% 64.03% 62.97% 9.88% 6.00% -
Total Cost 326,918 300,838 259,414 245,270 196,157 42,638 -32,144 -
-
Net Worth 1,372,261 1,362,280 1,372,261 1,362,280 1,347,310 1,327,350 1,352,300 0.98%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 21,207 21,207 21,207 31,187 9,994 9,994 20,261 3.09%
Div Payout % 42.70% 37.43% 54.10% 1,471.12% 645.66% 10.22% 14.36% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,372,261 1,362,280 1,372,261 1,362,280 1,347,310 1,327,350 1,352,300 0.98%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 499,004 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 14.22% 16.90% 14.01% 2.51% 2.92% 70.49% 132.42% -
ROE 3.62% 4.16% 2.86% 0.16% 0.11% 7.37% 10.43% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 76.37 72.55 60.46 50.42 40.49 28.96 19.87 145.56%
EPS 9.95 11.35 7.86 0.42 0.31 19.59 28.27 -50.18%
DPS 4.25 4.25 4.25 6.25 2.00 2.00 4.06 3.09%
NAPS 2.75 2.73 2.75 2.73 2.70 2.66 2.71 0.98%
Adjusted Per Share Value based on latest NOSH - 499,004
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 70.92 67.37 56.14 46.82 37.60 26.89 18.45 145.58%
EPS 9.24 10.54 7.29 0.39 0.29 18.19 26.25 -50.17%
DPS 3.95 3.95 3.95 5.80 1.86 1.86 3.77 3.16%
NAPS 2.5536 2.535 2.5536 2.535 2.5072 2.47 2.5164 0.98%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.26 1.30 1.43 1.41 1.38 1.20 1.27 -
P/RPS 1.65 1.79 2.37 2.80 3.41 4.14 6.39 -59.48%
P/EPS 12.66 11.45 18.20 331.88 444.85 6.12 4.49 99.70%
EY 7.90 8.73 5.49 0.30 0.22 16.33 22.26 -49.90%
DY 3.37 3.27 2.97 4.43 1.45 1.67 3.20 3.51%
P/NAPS 0.46 0.48 0.52 0.52 0.51 0.45 0.47 -1.42%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 29/08/17 31/05/17 28/02/17 29/11/16 -
Price 1.67 1.32 1.35 1.30 1.45 1.18 1.17 -
P/RPS 2.19 1.82 2.23 2.58 3.58 4.07 5.89 -48.32%
P/EPS 16.78 11.63 17.18 305.99 467.41 6.02 4.14 154.42%
EY 5.96 8.60 5.82 0.33 0.21 16.60 24.16 -60.69%
DY 2.54 3.22 3.15 4.81 1.38 1.69 3.47 -18.79%
P/NAPS 0.61 0.48 0.49 0.48 0.54 0.44 0.43 26.27%

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