[KPS] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 883.73%
YoY- 1550.87%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 35,486 68,810 76,940 76,389 65,556 82,413 59,977 -8.36%
PBT -17,958 -3,407 29,564 244,322 22,587 79,228 15,781 -
Tax -4,502 -4,235 -4,245 -14,585 -11,219 -7,676 -2,856 7.87%
NP -22,460 -7,642 25,319 229,737 11,368 71,552 12,925 -
-
NP to SH -24,215 -8,185 24,532 228,943 13,868 56,396 15,298 -
-
Tax Rate - - 14.36% 5.97% 49.67% 9.69% 18.10% -
Total Cost 57,946 76,452 51,621 -153,348 54,188 10,861 47,052 3.52%
-
Net Worth 1,352,300 1,222,559 1,157,689 1,097,808 1,124,758 1,113,581 943,900 6.16%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,980 - - 127,645 - 9,558 - -
Div Payout % 0.00% - - 55.75% - 16.95% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,352,300 1,222,559 1,157,689 1,097,808 1,124,758 1,113,581 943,900 6.16%
NOSH 499,004 499,004 499,004 499,004 478,620 477,932 471,950 0.93%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -63.29% -11.11% 32.91% 300.75% 17.34% 86.82% 21.55% -
ROE -1.79% -0.67% 2.12% 20.85% 1.23% 5.06% 1.62% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.11 13.79 15.42 15.31 13.70 17.24 12.71 -9.21%
EPS -4.90 -1.60 4.90 45.90 2.90 11.80 3.20 -
DPS 2.00 0.00 0.00 25.58 0.00 2.00 0.00 -
NAPS 2.71 2.45 2.32 2.20 2.35 2.33 2.00 5.18%
Adjusted Per Share Value based on latest NOSH - 499,004
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.60 12.80 14.32 14.21 12.20 15.34 11.16 -8.37%
EPS -4.51 -1.52 4.57 42.60 2.58 10.49 2.85 -
DPS 1.86 0.00 0.00 23.75 0.00 1.78 0.00 -
NAPS 2.5164 2.275 2.1543 2.0429 2.093 2.0722 1.7565 6.16%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.27 1.27 1.53 2.32 0.95 0.82 1.40 -
P/RPS 17.86 9.21 9.92 15.16 6.94 4.76 11.02 8.37%
P/EPS -26.17 -77.43 31.12 5.06 32.79 6.95 43.19 -
EY -3.82 -1.29 3.21 19.78 3.05 14.39 2.32 -
DY 1.57 0.00 0.00 11.03 0.00 2.44 0.00 -
P/NAPS 0.47 0.52 0.66 1.05 0.40 0.35 0.70 -6.41%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 27/11/14 29/11/13 30/11/12 30/11/11 29/11/10 -
Price 1.17 1.23 1.46 2.18 0.92 0.93 1.33 -
P/RPS 16.45 8.92 9.47 14.24 6.72 5.39 10.47 7.81%
P/EPS -24.11 -74.99 29.70 4.75 31.75 7.88 41.03 -
EY -4.15 -1.33 3.37 21.05 3.15 12.69 2.44 -
DY 1.71 0.00 0.00 11.73 0.00 2.15 0.00 -
P/NAPS 0.43 0.50 0.63 0.99 0.39 0.40 0.67 -7.11%

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