[KPS] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -44.03%
YoY- 209.36%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 305,408 307,024 144,498 108,778 88,958 76,760 85,100 134.58%
PBT 119,916 89,372 113,023 184,681 313,764 477,656 50,766 77.45%
Tax -6,336 -4,576 -11,163 -10,468 -7,522 -9,048 8,171 -
NP 113,580 84,796 101,860 174,213 306,242 468,608 58,937 54.92%
-
NP to SH 109,758 80,832 97,766 168,921 301,814 465,700 55,327 57.94%
-
Tax Rate 5.28% 5.12% 9.88% 5.67% 2.40% 1.89% -16.10% -
Total Cost 191,828 222,228 42,638 -65,434 -217,284 -391,848 26,163 277.87%
-
Net Worth 1,362,280 1,347,310 1,327,350 1,352,300 1,379,150 1,352,300 1,237,529 6.61%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 42,415 - 9,980 13,306 19,987 - 19,960 65.36%
Div Payout % 38.64% - 10.21% 7.88% 6.62% - 36.08% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,362,280 1,347,310 1,327,350 1,352,300 1,379,150 1,352,300 1,237,529 6.61%
NOSH 499,004 499,004 499,004 499,004 499,692 499,004 499,004 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 37.19% 27.62% 70.49% 160.15% 344.25% 610.48% 69.26% -
ROE 8.06% 6.00% 7.37% 12.49% 21.88% 34.44% 4.47% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 61.20 61.53 28.96 21.80 17.80 15.38 17.05 134.61%
EPS 22.00 16.00 19.60 33.87 60.40 93.20 11.10 57.85%
DPS 8.50 0.00 2.00 2.67 4.00 0.00 4.00 65.36%
NAPS 2.73 2.70 2.66 2.71 2.76 2.71 2.48 6.61%
Adjusted Per Share Value based on latest NOSH - 499,004
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.83 57.13 26.89 20.24 16.55 14.28 15.84 134.54%
EPS 20.42 15.04 18.19 31.43 56.16 86.66 10.30 57.87%
DPS 7.89 0.00 1.86 2.48 3.72 0.00 3.71 65.45%
NAPS 2.535 2.5072 2.47 2.5164 2.5664 2.5164 2.3029 6.61%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.41 1.38 1.20 1.27 1.00 1.07 1.16 -
P/RPS 2.30 2.24 4.14 5.83 5.62 6.96 6.80 -51.48%
P/EPS 6.41 8.52 6.12 3.75 1.66 1.15 10.46 -27.87%
EY 15.60 11.74 16.33 26.65 60.40 87.22 9.56 38.64%
DY 6.03 0.00 1.67 2.10 4.00 0.00 3.45 45.14%
P/NAPS 0.52 0.51 0.45 0.47 0.36 0.39 0.47 6.97%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 31/05/17 28/02/17 29/11/16 25/08/16 30/05/16 26/02/16 -
Price 1.30 1.45 1.18 1.17 1.08 1.00 1.00 -
P/RPS 2.12 2.36 4.07 5.37 6.07 6.50 5.86 -49.25%
P/EPS 5.91 8.95 6.02 3.46 1.79 1.07 9.02 -24.58%
EY 16.92 11.17 16.60 28.93 55.93 93.33 11.09 32.56%
DY 6.54 0.00 1.69 2.28 3.70 0.00 4.00 38.82%
P/NAPS 0.48 0.54 0.44 0.43 0.39 0.37 0.40 12.93%

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