[KPS] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -57.72%
YoY- -60.75%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 282,108 272,379 275,553 314,091 330,948 374,649 422,157 -23.58%
PBT 77,627 69,554 78,398 37,166 93,807 109,180 67,113 10.19%
Tax -21,404 -1,965 -18,289 -13,162 -9,619 -25,237 -21,877 -1.44%
NP 56,223 67,589 60,109 24,004 84,188 83,943 45,236 15.61%
-
NP to SH 55,094 61,223 59,017 31,154 73,682 76,612 53,180 2.38%
-
Tax Rate 27.57% 2.83% 23.33% 35.41% 10.25% 23.12% 32.60% -
Total Cost 225,885 204,790 215,444 290,087 246,760 290,706 376,921 -28.94%
-
Net Worth 1,149,401 1,160,060 1,155,490 1,124,758 1,090,719 1,084,061 1,088,253 3.71%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 18,998 9,484 28,756 38,302 38,302 38,327 19,055 -0.19%
Div Payout % 34.48% 15.49% 48.73% 122.95% 51.98% 50.03% 35.83% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,149,401 1,160,060 1,155,490 1,124,758 1,090,719 1,084,061 1,088,253 3.71%
NOSH 477,764 477,391 485,499 478,620 474,225 481,804 477,304 0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.93% 24.81% 21.81% 7.64% 25.44% 22.41% 10.72% -
ROE 4.79% 5.28% 5.11% 2.77% 6.76% 7.07% 4.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 59.40 57.06 56.76 65.62 69.79 77.76 88.45 -23.33%
EPS 11.60 12.82 12.16 6.51 15.54 15.90 11.14 2.73%
DPS 4.00 2.00 5.92 8.00 8.00 8.00 3.99 0.16%
NAPS 2.42 2.43 2.38 2.35 2.30 2.25 2.28 4.05%
Adjusted Per Share Value based on latest NOSH - 478,620
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 52.50 50.69 51.28 58.45 61.58 69.72 78.56 -23.58%
EPS 10.25 11.39 10.98 5.80 13.71 14.26 9.90 2.34%
DPS 3.54 1.76 5.35 7.13 7.13 7.13 3.55 -0.18%
NAPS 2.1389 2.1587 2.1502 2.093 2.0297 2.0173 2.0251 3.71%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.42 1.01 0.91 0.95 1.03 1.02 0.91 -
P/RPS 2.39 1.77 1.60 1.45 1.48 1.31 1.03 75.35%
P/EPS 12.24 7.88 7.49 14.59 6.63 6.41 8.17 30.96%
EY 8.17 12.70 13.36 6.85 15.08 15.59 12.24 -23.64%
DY 2.82 1.98 6.51 8.42 7.77 7.84 4.39 -25.57%
P/NAPS 0.59 0.42 0.38 0.40 0.45 0.45 0.40 29.60%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 27/02/13 30/11/12 30/08/12 30/05/12 29/02/12 -
Price 1.91 1.36 1.03 0.92 1.00 1.01 1.10 -
P/RPS 3.22 2.38 1.81 1.40 1.43 1.30 1.24 89.03%
P/EPS 16.47 10.60 8.47 14.13 6.44 6.35 9.87 40.72%
EY 6.07 9.43 11.80 7.08 15.54 15.74 10.13 -28.94%
DY 2.09 1.47 5.75 8.70 8.00 7.92 3.63 -30.81%
P/NAPS 0.79 0.56 0.43 0.39 0.43 0.45 0.48 39.44%

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