[KPS] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.99%
YoY- -7.98%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 88,958 74,112 296,404 276,038 262,928 445,346 532,500 -25.76%
PBT 313,764 121,780 122,298 119,562 121,104 67,716 112,868 18.55%
Tax -7,522 -20,966 -732 -23,480 -17,250 -41,766 -13,810 -9.62%
NP 306,242 100,814 121,566 96,082 103,854 25,950 99,058 20.67%
-
NP to SH 301,814 98,272 118,670 90,468 98,312 43,828 80,536 24.60%
-
Tax Rate 2.40% 17.22% 0.60% 19.64% 14.24% 61.68% 12.24% -
Total Cost -217,284 -26,702 174,838 179,956 159,074 419,396 433,442 -
-
Net Worth 1,379,150 1,227,549 1,132,739 1,156,188 1,097,658 1,067,116 952,666 6.35%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 19,987 39,920 39,920 38,221 57,269 19,055 38,106 -10.18%
Div Payout % 6.62% 40.62% 33.64% 42.25% 58.25% 43.48% 47.32% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,379,150 1,227,549 1,132,739 1,156,188 1,097,658 1,067,116 952,666 6.35%
NOSH 499,692 499,004 499,004 477,764 477,242 476,391 476,333 0.80%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 344.25% 136.03% 41.01% 34.81% 39.50% 5.83% 18.60% -
ROE 21.88% 8.01% 10.48% 7.82% 8.96% 4.11% 8.45% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.80 14.85 59.40 57.78 55.09 93.48 111.79 -26.35%
EPS 60.40 19.80 23.80 19.00 20.60 9.20 17.00 23.50%
DPS 4.00 8.00 8.00 8.00 12.00 4.00 8.00 -10.90%
NAPS 2.76 2.46 2.27 2.42 2.30 2.24 2.00 5.50%
Adjusted Per Share Value based on latest NOSH - 477,764
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.55 13.79 55.16 51.37 48.93 82.87 99.09 -25.76%
EPS 56.16 18.29 22.08 16.83 18.29 8.16 14.99 24.59%
DPS 3.72 7.43 7.43 7.11 10.66 3.55 7.09 -10.18%
NAPS 2.5664 2.2843 2.1079 2.1515 2.0426 1.9858 1.7728 6.35%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.00 1.41 1.68 1.42 1.03 1.13 1.33 -
P/RPS 5.62 9.49 2.83 2.46 1.87 1.21 1.19 29.49%
P/EPS 1.66 7.16 7.06 7.50 5.00 12.28 7.87 -22.82%
EY 60.40 13.97 14.16 13.34 20.00 8.14 12.71 29.63%
DY 4.00 5.67 4.76 5.63 11.65 3.54 6.02 -6.58%
P/NAPS 0.36 0.57 0.74 0.59 0.45 0.50 0.67 -9.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 28/08/14 30/08/13 30/08/12 25/08/11 25/08/10 -
Price 1.08 1.19 1.53 1.91 1.00 0.93 1.34 -
P/RPS 6.07 8.01 2.58 3.31 1.82 0.99 1.20 30.98%
P/EPS 1.79 6.04 6.43 10.09 4.85 10.11 7.93 -21.95%
EY 55.93 16.55 15.54 9.91 20.60 9.89 12.62 28.13%
DY 3.70 6.72 5.23 4.19 12.00 4.30 5.97 -7.65%
P/NAPS 0.39 0.48 0.67 0.79 0.43 0.42 0.67 -8.61%

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