[KPS] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 41.34%
YoY- -69.41%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 238,306 81,584 207,126 225,142 214,408 197,020 305,086 -4.03%
PBT 74,629 138,511 57,607 90,713 304,103 83,139 113,086 -6.68%
Tax -4,328 -7,851 -14,841 -4,611 -26,324 -19,844 -28,559 -26.96%
NP 70,301 130,660 42,766 86,102 277,779 63,295 84,527 -3.02%
-
NP to SH 67,745 126,691 40,953 83,867 274,177 63,036 78,310 -2.38%
-
Tax Rate 5.80% 5.67% 25.76% 5.08% 8.66% 23.87% 25.25% -
Total Cost 168,005 -49,076 164,360 139,040 -63,371 133,725 220,559 -4.43%
-
Net Worth 1,372,261 1,352,300 1,222,559 1,157,689 1,097,808 1,122,231 1,112,574 3.55%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 21,207 9,980 19,960 19,960 147,605 28,652 19,100 1.75%
Div Payout % 31.31% 7.88% 48.74% 23.80% 53.84% 45.45% 24.39% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,372,261 1,352,300 1,222,559 1,157,689 1,097,808 1,122,231 1,112,574 3.55%
NOSH 499,004 499,004 499,004 499,004 499,004 477,545 477,500 0.73%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 29.50% 160.15% 20.65% 38.24% 129.56% 32.13% 27.71% -
ROE 4.94% 9.37% 3.35% 7.24% 24.97% 5.62% 7.04% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 47.76 16.35 41.51 45.12 42.97 41.26 63.89 -4.72%
EPS 13.60 25.40 8.20 16.80 54.90 13.20 16.40 -3.06%
DPS 4.25 2.00 4.00 4.00 29.58 6.00 4.00 1.01%
NAPS 2.75 2.71 2.45 2.32 2.20 2.35 2.33 2.79%
Adjusted Per Share Value based on latest NOSH - 499,004
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 43.34 14.84 37.67 40.95 38.99 35.83 55.48 -4.02%
EPS 12.32 23.04 7.45 15.25 49.86 11.46 14.24 -2.38%
DPS 3.86 1.82 3.63 3.63 26.84 5.21 3.47 1.78%
NAPS 2.4957 2.4594 2.2234 2.1054 1.9965 2.041 2.0234 3.55%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.43 1.27 1.27 1.53 2.32 0.95 0.82 -
P/RPS 2.99 7.77 3.06 3.39 5.40 2.30 1.28 15.17%
P/EPS 10.53 5.00 15.47 9.10 4.22 7.20 5.00 13.20%
EY 9.49 19.99 6.46 10.98 23.68 13.89 20.00 -11.67%
DY 2.97 1.57 3.15 2.61 12.75 6.32 4.88 -7.93%
P/NAPS 0.52 0.47 0.52 0.66 1.05 0.40 0.35 6.81%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 29/11/16 26/11/15 27/11/14 29/11/13 30/11/12 30/11/11 -
Price 1.35 1.17 1.23 1.46 2.18 0.92 0.93 -
P/RPS 2.83 7.16 2.96 3.24 5.07 2.23 1.46 11.65%
P/EPS 9.94 4.61 14.99 8.69 3.97 6.97 5.67 9.79%
EY 10.06 21.70 6.67 11.51 25.20 14.35 17.63 -8.91%
DY 3.15 1.71 3.25 2.74 13.57 6.52 4.30 -5.05%
P/NAPS 0.49 0.43 0.50 0.63 0.99 0.39 0.40 3.43%

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