[KPS] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.74%
YoY- -20.09%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 302,474 292,941 282,108 272,379 275,553 314,091 330,948 -5.80%
PBT 293,221 299,362 77,627 69,554 78,398 37,166 93,807 113.33%
Tax -29,071 -24,770 -21,404 -1,965 -18,289 -13,162 -9,619 108.61%
NP 264,150 274,592 56,223 67,589 60,109 24,004 84,188 113.87%
-
NP to SH 263,488 270,169 55,094 61,223 59,017 31,154 73,682 133.30%
-
Tax Rate 9.91% 8.27% 27.57% 2.83% 23.33% 35.41% 10.25% -
Total Cost 38,324 18,349 225,885 204,790 215,444 290,087 246,760 -71.00%
-
Net Worth 1,104,084 1,097,330 1,149,401 1,160,060 1,155,490 1,124,758 1,090,719 0.81%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 275,549 146,587 18,998 9,484 28,756 38,302 38,302 271.32%
Div Payout % 104.58% 54.26% 34.48% 15.49% 48.73% 122.95% 51.98% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,104,084 1,097,330 1,149,401 1,160,060 1,155,490 1,124,758 1,090,719 0.81%
NOSH 499,004 499,004 477,764 477,391 485,499 478,620 474,225 3.44%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 87.33% 93.74% 19.93% 24.81% 21.81% 7.64% 25.44% -
ROE 23.86% 24.62% 4.79% 5.28% 5.11% 2.77% 6.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 60.00 58.73 59.40 57.06 56.76 65.62 69.79 -9.56%
EPS 52.26 54.17 11.60 12.82 12.16 6.51 15.54 123.96%
DPS 54.66 29.39 4.00 2.00 5.92 8.00 8.00 258.81%
NAPS 2.19 2.20 2.42 2.43 2.38 2.35 2.30 -3.20%
Adjusted Per Share Value based on latest NOSH - 477,391
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.29 54.51 52.50 50.69 51.28 58.45 61.58 -5.79%
EPS 49.03 50.27 10.25 11.39 10.98 5.80 13.71 133.31%
DPS 51.28 27.28 3.54 1.76 5.35 7.13 7.13 271.26%
NAPS 2.0546 2.042 2.1389 2.1587 2.1502 2.093 2.0297 0.81%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.92 2.32 1.42 1.01 0.91 0.95 1.03 -
P/RPS 3.20 3.95 2.39 1.77 1.60 1.45 1.48 66.97%
P/EPS 3.67 4.28 12.24 7.88 7.49 14.59 6.63 -32.51%
EY 27.22 23.35 8.17 12.70 13.36 6.85 15.08 48.08%
DY 28.47 12.67 2.82 1.98 6.51 8.42 7.77 137.11%
P/NAPS 0.88 1.05 0.59 0.42 0.38 0.40 0.45 56.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 30/08/13 30/05/13 27/02/13 30/11/12 30/08/12 -
Price 1.88 2.18 1.91 1.36 1.03 0.92 1.00 -
P/RPS 3.13 3.71 3.22 2.38 1.81 1.40 1.43 68.33%
P/EPS 3.60 4.02 16.47 10.60 8.47 14.13 6.44 -32.06%
EY 27.80 24.85 6.07 9.43 11.80 7.08 15.54 47.20%
DY 29.07 13.48 2.09 1.47 5.75 8.70 8.00 135.80%
P/NAPS 0.86 0.99 0.79 0.56 0.43 0.39 0.43 58.53%

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