[KPS] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -57.46%
YoY- 637.09%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 22,546 73,095 61,925 65,099 112,607 99,479 61,961 -15.49%
PBT 23,418 29,017 23,913 32,757 -9,310 27,046 812 75.07%
Tax -2,299 -5,216 2,038 -14,286 -10,926 -2,111 -238 45.91%
NP 21,119 23,801 25,951 18,471 -20,236 24,935 574 82.32%
-
NP to SH 20,268 23,274 21,960 19,754 -3,678 20,238 6,687 20.28%
-
Tax Rate 9.82% 17.98% -8.52% 43.61% - 7.81% 29.31% -
Total Cost 1,427 49,294 35,974 46,628 132,843 74,544 61,387 -46.56%
-
Net Worth 1,212,579 1,107,788 1,160,060 1,084,061 1,011,450 960,400 926,627 4.58%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 9,980 9,980 - 19,272 - - - -
Div Payout % 49.24% 42.88% - 97.56% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,212,579 1,107,788 1,160,060 1,084,061 1,011,450 960,400 926,627 4.58%
NOSH 499,004 499,004 477,391 481,804 459,749 480,200 477,642 0.73%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 93.67% 32.56% 41.91% 28.37% -17.97% 25.07% 0.93% -
ROE 1.67% 2.10% 1.89% 1.82% -0.36% 2.11% 0.72% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.52 14.65 12.97 13.51 24.49 20.72 12.97 -16.10%
EPS 4.10 4.70 4.60 4.10 -0.80 4.30 1.40 19.60%
DPS 2.00 2.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.43 2.22 2.43 2.25 2.20 2.00 1.94 3.82%
Adjusted Per Share Value based on latest NOSH - 481,804
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.20 13.60 11.52 12.11 20.95 18.51 11.53 -15.48%
EPS 3.77 4.33 4.09 3.68 -0.68 3.77 1.24 20.35%
DPS 1.86 1.86 0.00 3.59 0.00 0.00 0.00 -
NAPS 2.2564 2.0614 2.1587 2.0173 1.8822 1.7872 1.7243 4.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.50 1.65 1.01 1.02 1.23 1.44 1.40 -
P/RPS 33.20 11.26 7.79 7.55 5.02 6.95 10.79 20.59%
P/EPS 36.93 35.38 21.96 24.88 -153.75 34.17 100.00 -15.29%
EY 2.71 2.83 4.55 4.02 -0.65 2.93 1.00 18.06%
DY 1.33 1.21 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.42 0.45 0.56 0.72 0.72 -2.46%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 22/05/14 30/05/13 30/05/12 31/05/11 27/05/10 28/05/09 -
Price 1.45 1.51 1.36 1.01 1.08 1.25 1.94 -
P/RPS 32.09 10.31 10.48 7.48 4.41 6.03 14.96 13.55%
P/EPS 35.70 32.38 29.57 24.63 -135.00 29.66 138.57 -20.22%
EY 2.80 3.09 3.38 4.06 -0.74 3.37 0.72 25.38%
DY 1.38 1.32 0.00 3.96 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.56 0.45 0.49 0.63 1.00 -8.15%

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