[KPS] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 42.43%
YoY- -19.95%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 161,279 75,948 26,907 18,094 76,870 76,094 66,365 15.94%
PBT 41,591 37,615 37,055 36,304 31,883 35,868 27,795 6.94%
Tax -2,158 -2,024 -1,085 -7,016 5,099 -13,778 5,661 -
NP 39,433 35,591 35,970 29,288 36,982 22,090 33,456 2.77%
-
NP to SH 38,308 34,671 34,482 28,868 36,061 23,273 29,402 4.50%
-
Tax Rate 5.19% 5.38% 2.93% 19.33% -15.99% 38.41% -20.37% -
Total Cost 121,846 40,357 -9,063 -11,194 39,888 54,004 32,909 24.36%
-
Net Worth 1,391,827 1,362,280 1,377,251 1,227,549 1,132,739 1,156,188 1,090,719 4.14%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 22,838 21,207 9,980 9,980 9,980 19,110 9,484 15.76%
Div Payout % 59.62% 61.17% 28.94% 34.57% 27.68% 82.11% 32.26% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,391,827 1,362,280 1,377,251 1,227,549 1,132,739 1,156,188 1,090,719 4.14%
NOSH 537,385 499,004 499,004 499,004 499,004 477,764 474,225 2.10%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 24.45% 46.86% 133.68% 161.87% 48.11% 29.03% 50.41% -
ROE 2.75% 2.55% 2.50% 2.35% 3.18% 2.01% 2.70% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 30.01 15.22 5.39 3.63 15.40 15.93 13.99 13.55%
EPS 7.10 6.90 6.90 5.80 7.20 4.90 6.20 2.28%
DPS 4.25 4.25 2.00 2.00 2.00 4.00 2.00 13.37%
NAPS 2.59 2.73 2.76 2.46 2.27 2.42 2.30 1.99%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 30.01 14.13 5.01 3.37 14.30 14.16 12.35 15.94%
EPS 7.10 6.45 6.42 5.37 6.71 4.33 5.47 4.44%
DPS 4.25 3.95 1.86 1.86 1.86 3.56 1.76 15.82%
NAPS 2.59 2.535 2.5629 2.2843 2.1079 2.1515 2.0297 4.14%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.68 1.41 1.00 1.41 1.68 1.42 1.03 -
P/RPS 5.60 9.26 18.55 38.89 10.91 8.92 7.36 -4.45%
P/EPS 23.57 20.29 14.47 24.37 23.25 29.15 16.61 6.00%
EY 4.24 4.93 6.91 4.10 4.30 3.43 6.02 -5.67%
DY 2.53 3.01 2.00 1.42 1.19 2.82 1.94 4.52%
P/NAPS 0.65 0.52 0.36 0.57 0.74 0.59 0.45 6.31%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 25/08/16 27/08/15 28/08/14 30/08/13 30/08/12 -
Price 1.67 1.30 1.08 1.19 1.53 1.91 1.00 -
P/RPS 5.56 8.54 20.03 32.82 9.93 11.99 7.15 -4.10%
P/EPS 23.43 18.71 15.63 20.57 21.17 39.21 16.13 6.41%
EY 4.27 5.34 6.40 4.86 4.72 2.55 6.20 -6.02%
DY 2.54 3.27 1.85 1.68 1.31 2.09 2.00 4.06%
P/NAPS 0.64 0.48 0.39 0.48 0.67 0.79 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