[KPS] YoY TTM 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- 390.38%
YoY- 767.2%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 99,143 79,564 314,971 292,941 314,091 418,839 474,057 -22.93%
PBT 139,671 107,182 79,582 299,362 37,166 108,635 138,364 0.15%
Tax -8,384 -32,869 -7,108 -24,770 -13,162 -39,873 498 -
NP 131,287 74,313 72,474 274,592 24,004 68,762 138,862 -0.92%
-
NP to SH 141,067 72,651 73,179 270,169 31,154 79,371 84,275 8.95%
-
Tax Rate 6.00% 30.67% 8.93% 8.27% 35.41% 36.70% -0.36% -
Total Cost -32,144 5,251 242,497 18,349 290,087 350,077 335,195 -
-
Net Worth 1,352,300 1,253,328 1,157,689 1,097,330 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 20,261 30,191 148,845 146,587 38,302 9,509 18,901 1.16%
Div Payout % 14.36% 41.56% 203.40% 54.26% 122.95% 11.98% 22.43% -
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 1,253,328 1,157,689 1,097,330 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 132.42% 93.40% 23.01% 93.74% 7.64% 16.42% 29.29% -
ROE 10.43% 5.80% 6.32% 24.62% 2.77% 7.13% 8.93% -
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 19.87 15.55 63.12 58.73 65.62 87.64 100.45 -23.64%
EPS 28.27 14.20 14.67 54.17 6.51 16.61 17.86 7.94%
DPS 4.06 5.90 29.58 29.39 8.00 1.99 4.00 0.24%
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 18.03 14.47 57.28 53.28 57.12 76.17 86.21 -22.93%
EPS 25.66 13.21 13.31 49.13 5.67 14.43 15.33 8.95%
DPS 3.68 5.49 27.07 26.66 6.97 1.73 3.44 1.12%
NAPS 2.4594 2.2794 2.1054 1.9957 2.0455 2.0252 1.7166 6.17%
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 6.39 8.17 2.42 3.95 1.45 0.94 1.39 28.91%
P/EPS 4.49 8.94 10.43 4.28 14.59 4.94 7.84 -8.86%
EY 22.26 11.18 9.58 23.35 6.85 20.25 12.75 9.72%
DY 3.20 4.65 19.33 12.67 8.42 2.43 2.86 1.88%
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 5.89 7.91 2.31 3.71 1.40 1.06 1.32 28.27%
P/EPS 4.14 8.66 9.96 4.02 14.13 5.60 7.45 -9.31%
EY 24.16 11.55 10.04 24.85 7.08 17.86 13.43 10.27%
DY 3.47 4.80 20.26 13.48 8.70 2.14 3.01 2.39%
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