[KPS] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 3.35%
YoY- -56.14%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 276,168 74,112 90,184 87,699 300,189 296,404 292,380 -3.72%
PBT 76,809 121,780 93,672 125,431 120,950 122,298 116,068 -24.04%
Tax -19,788 -20,966 -9,196 -7,781 -6,148 -732 -20,864 -3.46%
NP 57,021 100,814 84,476 117,650 114,802 121,566 95,204 -28.92%
-
NP to SH 54,604 98,272 81,072 115,567 111,822 118,670 93,096 -29.90%
-
Tax Rate 25.76% 17.22% 9.82% 6.20% 5.08% 0.60% 17.98% -
Total Cost 219,146 -26,702 5,708 -29,951 185,386 174,838 197,176 7.28%
-
Net Worth 1,222,559 1,227,549 1,212,579 1,202,599 1,157,689 1,132,739 1,107,788 6.78%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 26,613 39,920 39,920 19,960 26,613 39,920 39,920 -23.66%
Div Payout % 48.74% 40.62% 49.24% 17.27% 23.80% 33.64% 42.88% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,222,559 1,227,549 1,212,579 1,202,599 1,157,689 1,132,739 1,107,788 6.78%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 499,004 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 20.65% 136.03% 93.67% 134.15% 38.24% 41.01% 32.56% -
ROE 4.47% 8.01% 6.69% 9.61% 9.66% 10.48% 8.40% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 55.34 14.85 18.07 17.57 60.16 59.40 58.59 -3.72%
EPS 10.93 19.80 16.40 23.10 22.40 23.80 18.80 -30.31%
DPS 5.33 8.00 8.00 4.00 5.33 8.00 8.00 -23.69%
NAPS 2.45 2.46 2.43 2.41 2.32 2.27 2.22 6.78%
Adjusted Per Share Value based on latest NOSH - 499,004
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 50.23 13.48 16.40 15.95 54.59 53.91 53.17 -3.71%
EPS 9.93 17.87 14.74 21.02 20.34 21.58 16.93 -29.90%
DPS 4.84 7.26 7.26 3.63 4.84 7.26 7.26 -23.66%
NAPS 2.2234 2.2325 2.2053 2.1871 2.1054 2.0601 2.0147 6.78%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.27 1.41 1.50 1.46 1.53 1.68 1.65 -
P/RPS 2.29 9.49 8.30 8.31 2.54 2.83 2.82 -12.94%
P/EPS 11.61 7.16 9.23 6.30 6.83 7.06 8.84 19.90%
EY 8.62 13.97 10.83 15.86 14.65 14.16 11.31 -16.54%
DY 4.20 5.67 5.33 2.74 3.49 4.76 4.85 -9.13%
P/NAPS 0.52 0.57 0.62 0.61 0.66 0.74 0.74 -20.94%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 22/05/14 -
Price 1.23 1.19 1.45 1.56 1.46 1.53 1.51 -
P/RPS 2.22 8.01 8.02 8.88 2.43 2.58 2.58 -9.52%
P/EPS 11.24 6.04 8.92 6.74 6.52 6.43 8.09 24.48%
EY 8.90 16.55 11.20 14.85 15.35 15.54 12.36 -19.64%
DY 4.34 6.72 5.52 2.56 3.65 5.23 5.30 -12.46%
P/NAPS 0.50 0.48 0.60 0.65 0.63 0.67 0.68 -18.51%

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