[KPS] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 12.18%
YoY- -462.91%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 740,920 641,617 643,733 582,113 534,481 466,439 381,108 55.70%
PBT 60,353 -219,805 -188,056 -179,686 -215,129 65,408 61,432 -1.17%
Tax -22,991 -23,394 -20,450 -17,117 -12,821 -7,376 -7,242 115.85%
NP 37,362 -243,199 -208,506 -196,803 -227,950 58,032 54,190 -21.93%
-
NP to SH 28,185 -253,044 -217,668 -205,623 -234,138 53,303 49,666 -31.43%
-
Tax Rate 38.09% - - - - 11.28% 11.79% -
Total Cost 703,558 884,816 852,239 778,916 762,431 408,407 326,918 66.61%
-
Net Worth 945,797 940,423 1,133,882 1,133,882 1,117,760 1,391,827 1,372,261 -21.95%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 198,026 198,026 22,838 22,838 22,838 22,838 21,207 342.83%
Div Payout % 702.59% 0.00% 0.00% 0.00% 0.00% 42.85% 42.70% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 945,797 940,423 1,133,882 1,133,882 1,117,760 1,391,827 1,372,261 -21.95%
NOSH 537,385 537,385 537,385 537,385 537,385 537,385 499,004 5.05%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.04% -37.90% -32.39% -33.81% -42.65% 12.44% 14.22% -
ROE 2.98% -26.91% -19.20% -18.13% -20.95% 3.83% 3.62% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 137.88 119.40 119.79 108.32 99.46 86.80 76.37 48.21%
EPS 5.24 -47.09 -40.51 -38.26 -43.57 9.92 9.95 -34.76%
DPS 36.85 36.85 4.25 4.25 4.25 4.25 4.25 321.49%
NAPS 1.76 1.75 2.11 2.11 2.08 2.59 2.75 -25.71%
Adjusted Per Share Value based on latest NOSH - 537,385
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 134.75 116.69 117.07 105.87 97.20 84.83 69.31 55.70%
EPS 5.13 -46.02 -39.59 -37.40 -42.58 9.69 9.03 -31.38%
DPS 36.01 36.01 4.15 4.15 4.15 4.15 3.86 342.55%
NAPS 1.7201 1.7103 2.0621 2.0621 2.0328 2.5313 2.4957 -21.95%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.67 0.995 1.39 1.21 1.62 1.68 1.26 -
P/RPS 0.49 0.83 1.16 1.12 1.63 1.94 1.65 -55.45%
P/EPS 12.77 -2.11 -3.43 -3.16 -3.72 16.94 12.66 0.57%
EY 7.83 -47.32 -29.14 -31.62 -26.89 5.90 7.90 -0.59%
DY 55.00 37.04 3.06 3.51 2.62 2.53 3.37 542.31%
P/NAPS 0.38 0.57 0.66 0.57 0.78 0.65 0.46 -11.94%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 30/05/19 28/02/19 29/11/18 29/08/18 30/05/18 -
Price 0.74 0.72 1.05 1.35 1.33 1.67 1.67 -
P/RPS 0.54 0.60 0.88 1.25 1.34 1.92 2.19 -60.64%
P/EPS 14.11 -1.53 -2.59 -3.53 -3.05 16.84 16.78 -10.90%
EY 7.09 -65.40 -38.58 -28.34 -32.76 5.94 5.96 12.25%
DY 49.80 51.18 4.05 3.15 3.20 2.54 2.54 625.78%
P/NAPS 0.42 0.41 0.50 0.64 0.64 0.64 0.61 -22.00%

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