[KPS] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -10.2%
YoY- 94.17%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 251,577 202,063 144,497 99,143 80,395 71,582 74,938 124.37%
PBT 17,534 15,950 113,021 139,671 152,857 152,106 56,110 -53.98%
Tax -11,227 -10,044 -11,162 -8,384 -6,752 -12,683 -12,720 -7.99%
NP 6,307 5,906 101,859 131,287 146,105 139,423 43,390 -72.38%
-
NP to SH 2,120 1,548 97,765 141,067 157,097 151,483 55,326 -88.65%
-
Tax Rate 64.03% 62.97% 9.88% 6.00% 4.42% 8.34% 22.67% -
Total Cost 245,270 196,157 42,638 -32,144 -65,710 -67,841 31,548 292.93%
-
Net Worth 1,362,280 1,347,310 1,327,350 1,352,300 1,379,279 1,354,127 1,026,714 20.76%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 31,187 9,994 9,994 20,261 30,493 30,478 40,458 -15.94%
Div Payout % 1,471.12% 645.66% 10.22% 14.36% 19.41% 20.12% 73.13% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,362,280 1,347,310 1,327,350 1,352,300 1,379,279 1,354,127 1,026,714 20.76%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 499,004 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.51% 2.92% 70.49% 132.42% 181.73% 194.77% 57.90% -
ROE 0.16% 0.11% 7.37% 10.43% 11.39% 11.19% 5.39% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 50.42 40.49 28.96 19.87 16.09 14.33 14.60 128.64%
EPS 0.42 0.31 19.59 28.27 31.44 30.32 10.78 -88.53%
DPS 6.25 2.00 2.00 4.06 6.10 6.10 7.88 -14.32%
NAPS 2.73 2.70 2.66 2.71 2.76 2.71 2.00 23.07%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 46.82 37.60 26.89 18.45 14.96 13.32 13.94 124.43%
EPS 0.39 0.29 18.19 26.25 29.23 28.19 10.30 -88.74%
DPS 5.80 1.86 1.86 3.77 5.67 5.67 7.53 -15.98%
NAPS 2.535 2.5072 2.47 2.5164 2.5667 2.5198 1.9106 20.76%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.41 1.38 1.20 1.27 1.00 1.07 1.16 -
P/RPS 2.80 3.41 4.14 6.39 6.22 7.47 7.95 -50.15%
P/EPS 331.88 444.85 6.12 4.49 3.18 3.53 10.76 885.56%
EY 0.30 0.22 16.33 22.26 31.44 28.33 9.29 -89.88%
DY 4.43 1.45 1.67 3.20 6.10 5.70 6.79 -24.79%
P/NAPS 0.52 0.51 0.45 0.47 0.36 0.39 0.58 -7.02%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 31/05/17 28/02/17 29/11/16 25/08/16 30/05/16 26/02/16 -
Price 1.30 1.45 1.18 1.17 1.08 1.00 1.00 -
P/RPS 2.58 3.58 4.07 5.89 6.71 6.98 6.85 -47.87%
P/EPS 305.99 467.41 6.02 4.14 3.44 3.30 9.28 930.46%
EY 0.33 0.21 16.60 24.16 29.11 30.32 10.78 -90.23%
DY 4.81 1.38 1.69 3.47 5.65 6.10 7.88 -28.06%
P/NAPS 0.48 0.54 0.44 0.43 0.39 0.37 0.50 -2.68%

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