[KPS] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 44.53%
YoY- -42.04%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 534,481 466,439 381,108 362,023 301,693 251,577 202,063 91.14%
PBT -215,129 65,408 61,432 68,229 50,164 17,534 15,950 -
Tax -12,821 -7,376 -7,242 -7,044 -7,885 -11,227 -10,044 17.65%
NP -227,950 58,032 54,190 61,185 42,279 6,307 5,906 -
-
NP to SH -234,138 53,303 49,666 56,660 39,202 2,120 1,548 -
-
Tax Rate - 11.28% 11.79% 10.32% 15.72% 64.03% 62.97% -
Total Cost 762,431 408,407 326,918 300,838 259,414 245,270 196,157 147.00%
-
Net Worth 1,117,760 1,391,827 1,372,261 1,362,280 1,372,261 1,362,280 1,347,310 -11.69%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 22,838 22,838 21,207 21,207 21,207 31,187 9,994 73.40%
Div Payout % 0.00% 42.85% 42.70% 37.43% 54.10% 1,471.12% 645.66% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,117,760 1,391,827 1,372,261 1,362,280 1,372,261 1,362,280 1,347,310 -11.69%
NOSH 537,385 537,385 499,004 499,004 499,004 499,004 499,004 5.05%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -42.65% 12.44% 14.22% 16.90% 14.01% 2.51% 2.92% -
ROE -20.95% 3.83% 3.62% 4.16% 2.86% 0.16% 0.11% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 99.46 86.80 76.37 72.55 60.46 50.42 40.49 81.95%
EPS -43.57 9.92 9.95 11.35 7.86 0.42 0.31 -
DPS 4.25 4.25 4.25 4.25 4.25 6.25 2.00 65.21%
NAPS 2.08 2.59 2.75 2.73 2.75 2.73 2.70 -15.95%
Adjusted Per Share Value based on latest NOSH - 499,004
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 99.46 86.80 70.92 67.37 56.14 46.82 37.60 91.15%
EPS -43.57 9.92 9.24 10.54 7.29 0.39 0.29 -
DPS 4.25 4.25 3.95 3.95 3.95 5.80 1.86 73.39%
NAPS 2.08 2.59 2.5536 2.535 2.5536 2.535 2.5072 -11.69%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.62 1.68 1.26 1.30 1.43 1.41 1.38 -
P/RPS 1.63 1.94 1.65 1.79 2.37 2.80 3.41 -38.83%
P/EPS -3.72 16.94 12.66 11.45 18.20 331.88 444.85 -
EY -26.89 5.90 7.90 8.73 5.49 0.30 0.22 -
DY 2.62 2.53 3.37 3.27 2.97 4.43 1.45 48.29%
P/NAPS 0.78 0.65 0.46 0.48 0.52 0.52 0.51 32.71%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 30/05/18 27/02/18 29/11/17 29/08/17 31/05/17 -
Price 1.33 1.67 1.67 1.32 1.35 1.30 1.45 -
P/RPS 1.34 1.92 2.19 1.82 2.23 2.58 3.58 -48.03%
P/EPS -3.05 16.84 16.78 11.63 17.18 305.99 467.41 -
EY -32.76 5.94 5.96 8.60 5.82 0.33 0.21 -
DY 3.20 2.54 2.54 3.22 3.15 4.81 1.38 75.10%
P/NAPS 0.64 0.64 0.61 0.48 0.49 0.48 0.54 11.98%

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