[KPS] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -29.77%
YoY- 27.11%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 285,877 276,038 247,700 275,553 262,693 262,928 260,396 6.41%
PBT 405,470 119,562 95,652 78,397 110,852 121,104 131,028 112.20%
Tax -35,098 -23,480 8,152 -18,289 -26,458 -17,250 -57,144 -27.72%
NP 370,372 96,082 103,804 60,108 84,393 103,854 73,884 192.61%
-
NP to SH 365,569 90,468 87,840 59,028 84,048 98,312 79,016 177.39%
-
Tax Rate 8.66% 19.64% -8.52% 23.33% 23.87% 14.24% 43.61% -
Total Cost -84,494 179,956 143,896 215,445 178,300 159,074 186,512 -
-
Net Worth 1,097,808 1,156,188 1,160,060 1,135,356 1,122,231 1,097,658 1,084,061 0.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 196,807 38,221 - 28,622 38,203 57,269 77,088 86.69%
Div Payout % 53.84% 42.25% - 48.49% 45.45% 58.25% 97.56% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,097,808 1,156,188 1,160,060 1,135,356 1,122,231 1,097,658 1,084,061 0.84%
NOSH 499,004 477,764 477,391 477,040 477,545 477,242 481,804 2.36%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 129.56% 34.81% 41.91% 21.81% 32.13% 39.50% 28.37% -
ROE 33.30% 7.82% 7.57% 5.20% 7.49% 8.96% 7.29% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.29 57.78 51.89 57.76 55.01 55.09 54.05 3.95%
EPS 73.20 19.00 18.40 12.40 17.60 20.60 16.40 170.84%
DPS 39.44 8.00 0.00 6.00 8.00 12.00 16.00 82.37%
NAPS 2.20 2.42 2.43 2.38 2.35 2.30 2.25 -1.48%
Adjusted Per Share Value based on latest NOSH - 485,499
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 51.99 50.20 45.05 50.11 47.77 47.82 47.36 6.40%
EPS 66.48 16.45 15.98 10.74 15.29 17.88 14.37 177.38%
DPS 35.79 6.95 0.00 5.21 6.95 10.42 14.02 86.67%
NAPS 1.9965 2.1027 2.1097 2.0648 2.041 1.9963 1.9715 0.84%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.32 1.42 1.01 0.91 0.95 1.03 1.02 -
P/RPS 4.05 2.46 1.95 1.58 1.73 1.87 1.89 66.13%
P/EPS 3.17 7.50 5.49 7.35 5.40 5.00 6.22 -36.17%
EY 31.58 13.34 18.22 13.60 18.53 20.00 16.08 56.76%
DY 17.00 5.63 0.00 6.59 8.42 11.65 15.69 5.48%
P/NAPS 1.05 0.59 0.42 0.38 0.40 0.45 0.45 75.83%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 27/02/13 30/11/12 30/08/12 30/05/12 -
Price 2.18 1.91 1.36 1.03 0.92 1.00 1.01 -
P/RPS 3.81 3.31 2.62 1.78 1.67 1.82 1.87 60.64%
P/EPS 2.98 10.09 7.39 8.32 5.23 4.85 6.16 -38.34%
EY 33.61 9.91 13.53 12.01 19.13 20.60 16.24 62.32%
DY 18.09 4.19 0.00 5.83 8.70 12.00 15.84 9.24%
P/NAPS 0.99 0.79 0.56 0.43 0.39 0.43 0.45 69.07%

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