[KPS] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -57.72%
YoY- -60.75%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 79,564 314,971 292,941 314,091 418,839 474,057 266,236 -18.22%
PBT 107,182 79,582 299,362 37,166 108,635 138,364 -22,461 -
Tax -32,869 -7,108 -24,770 -13,162 -39,873 498 -2,677 51.85%
NP 74,313 72,474 274,592 24,004 68,762 138,862 -25,138 -
-
NP to SH 72,651 73,179 270,169 31,154 79,371 84,275 -6,181 -
-
Tax Rate 30.67% 8.93% 8.27% 35.41% 36.70% -0.36% - -
Total Cost 5,251 242,497 18,349 290,087 350,077 335,195 291,374 -48.78%
-
Net Worth 1,253,328 1,157,689 1,097,330 1,124,758 1,113,581 943,900 936,954 4.96%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 30,191 148,845 146,587 38,302 9,509 18,901 18,836 8.17%
Div Payout % 41.56% 203.40% 54.26% 122.95% 11.98% 22.43% 0.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,253,328 1,157,689 1,097,330 1,124,758 1,113,581 943,900 936,954 4.96%
NOSH 499,004 499,004 499,004 478,620 477,932 471,950 473,209 0.88%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 93.40% 23.01% 93.74% 7.64% 16.42% 29.29% -9.44% -
ROE 5.80% 6.32% 24.62% 2.77% 7.13% 8.93% -0.66% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.55 63.12 58.73 65.62 87.64 100.45 56.26 -19.28%
EPS 14.20 14.67 54.17 6.51 16.61 17.86 -1.31 -
DPS 5.90 29.58 29.39 8.00 1.99 4.00 4.00 6.68%
NAPS 2.45 2.32 2.20 2.35 2.33 2.00 1.98 3.61%
Adjusted Per Share Value based on latest NOSH - 478,620
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.81 58.61 54.51 58.45 77.94 88.22 49.54 -18.22%
EPS 13.52 13.62 50.27 5.80 14.77 15.68 -1.15 -
DPS 5.62 27.70 27.28 7.13 1.77 3.52 3.51 8.15%
NAPS 2.3323 2.1543 2.042 2.093 2.0722 1.7565 1.7435 4.96%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.27 1.53 2.32 0.95 0.82 1.40 1.74 -
P/RPS 8.17 2.42 3.95 1.45 0.94 1.39 3.09 17.58%
P/EPS 8.94 10.43 4.28 14.59 4.94 7.84 -133.21 -
EY 11.18 9.58 23.35 6.85 20.25 12.75 -0.75 -
DY 4.65 19.33 12.67 8.42 2.43 2.86 2.30 12.44%
P/NAPS 0.52 0.66 1.05 0.40 0.35 0.70 0.88 -8.39%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 29/11/13 30/11/12 30/11/11 29/11/10 25/11/09 -
Price 1.23 1.46 2.18 0.92 0.93 1.33 1.48 -
P/RPS 7.91 2.31 3.71 1.40 1.06 1.32 2.63 20.13%
P/EPS 8.66 9.96 4.02 14.13 5.60 7.45 -113.31 -
EY 11.55 10.04 24.85 7.08 17.86 13.43 -0.88 -
DY 4.80 20.26 13.48 8.70 2.14 3.01 2.70 10.05%
P/NAPS 0.50 0.63 0.99 0.39 0.40 0.67 0.75 -6.53%

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