[KPS] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 1.32%
YoY- -52.13%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 582,113 362,024 144,498 85,100 87,699 302,474 275,553 13.26%
PBT -179,686 68,227 113,023 50,766 125,431 290,901 78,397 -
Tax -17,118 -7,043 -11,163 8,171 -7,781 -26,750 -18,289 -1.09%
NP -196,804 61,184 101,860 58,937 117,650 264,151 60,108 -
-
NP to SH -205,623 56,659 97,766 55,327 115,567 263,489 59,028 -
-
Tax Rate - 10.32% 9.88% -16.10% 6.20% 9.20% 23.33% -
Total Cost 778,917 300,840 42,638 26,163 -29,951 38,323 215,445 23.87%
-
Net Worth 1,133,882 1,362,280 1,327,350 1,237,529 1,202,599 1,093,175 1,135,356 -0.02%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 22,838 21,207 9,980 19,960 19,960 147,653 28,622 -3.69%
Div Payout % 0.00% 37.43% 10.21% 36.08% 17.27% 56.04% 48.49% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,133,882 1,362,280 1,327,350 1,237,529 1,202,599 1,093,175 1,135,356 -0.02%
NOSH 537,385 499,004 499,004 499,004 499,004 499,166 477,040 2.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -33.81% 16.90% 70.49% 69.26% 134.15% 87.33% 21.81% -
ROE -18.13% 4.16% 7.37% 4.47% 9.61% 24.10% 5.20% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 108.32 72.55 28.96 17.05 17.57 60.60 57.76 11.04%
EPS -38.30 11.40 19.60 11.10 23.10 54.90 12.40 -
DPS 4.25 4.25 2.00 4.00 4.00 29.58 6.00 -5.58%
NAPS 2.11 2.73 2.66 2.48 2.41 2.19 2.38 -1.98%
Adjusted Per Share Value based on latest NOSH - 499,004
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 105.87 65.84 26.28 15.48 15.95 55.01 50.11 13.27%
EPS -37.40 10.30 17.78 10.06 21.02 47.92 10.74 -
DPS 4.15 3.86 1.82 3.63 3.63 26.85 5.21 -3.71%
NAPS 2.0621 2.4775 2.414 2.2506 2.1871 1.9881 2.0648 -0.02%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.21 1.30 1.20 1.16 1.46 1.92 0.91 -
P/RPS 1.12 1.79 4.14 6.80 8.31 3.17 1.58 -5.57%
P/EPS -3.16 11.45 6.12 10.46 6.30 3.64 7.35 -
EY -31.62 8.73 16.33 9.56 15.86 27.49 13.60 -
DY 3.51 3.27 1.67 3.45 2.74 15.41 6.59 -9.96%
P/NAPS 0.57 0.48 0.45 0.47 0.61 0.88 0.38 6.98%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 28/02/17 26/02/16 26/02/15 26/02/14 27/02/13 -
Price 1.35 1.32 1.18 1.00 1.56 1.88 1.03 -
P/RPS 1.25 1.82 4.07 5.86 8.88 3.10 1.78 -5.71%
P/EPS -3.53 11.63 6.02 9.02 6.74 3.56 8.32 -
EY -28.34 8.60 16.60 11.09 14.85 28.08 12.01 -
DY 3.15 3.22 1.69 4.00 2.56 15.73 5.83 -9.74%
P/NAPS 0.64 0.48 0.44 0.40 0.65 0.86 0.43 6.84%

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