[KPS] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -37.27%
YoY- -42.05%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 547,685 514,240 383,364 362,024 317,741 305,408 307,024 47.03%
PBT -278,302 114,274 62,184 68,227 99,505 119,916 89,372 -
Tax -13,474 -7,002 -5,368 -7,043 -5,770 -6,336 -4,576 105.29%
NP -291,777 107,272 56,816 61,184 93,734 113,580 84,796 -
-
NP to SH -297,401 103,044 52,856 56,659 90,326 109,758 80,832 -
-
Tax Rate - 6.13% 8.63% 10.32% 5.80% 5.28% 5.12% -
Total Cost 839,462 406,968 326,548 300,840 224,006 191,828 222,228 142.35%
-
Net Worth 1,117,760 1,391,827 1,372,261 1,362,280 1,372,261 1,362,280 1,347,310 -11.69%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 30,451 45,677 - 21,207 28,276 42,415 - -
Div Payout % 0.00% 44.33% - 37.43% 31.31% 38.64% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,117,760 1,391,827 1,372,261 1,362,280 1,372,261 1,362,280 1,347,310 -11.69%
NOSH 537,385 537,385 499,004 499,004 499,004 499,004 499,004 5.05%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -53.27% 20.86% 14.82% 16.90% 29.50% 37.19% 27.62% -
ROE -26.61% 7.40% 3.85% 4.16% 6.58% 8.06% 6.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 101.92 95.69 76.83 72.55 63.68 61.20 61.53 39.95%
EPS -55.33 19.20 10.40 11.40 18.13 22.00 16.00 -
DPS 5.67 8.50 0.00 4.25 5.67 8.50 0.00 -
NAPS 2.08 2.59 2.75 2.73 2.75 2.73 2.70 -15.95%
Adjusted Per Share Value based on latest NOSH - 499,004
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 99.61 93.52 69.72 65.84 57.79 55.54 55.84 47.03%
EPS -54.09 18.74 9.61 10.30 16.43 19.96 14.70 -
DPS 5.54 8.31 0.00 3.86 5.14 7.71 0.00 -
NAPS 2.0328 2.5313 2.4957 2.4775 2.4957 2.4775 2.4503 -11.69%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.62 1.68 1.26 1.30 1.43 1.41 1.38 -
P/RPS 1.59 1.76 1.64 1.79 2.25 2.30 2.24 -20.41%
P/EPS -2.93 8.76 11.90 11.45 7.90 6.41 8.52 -
EY -34.16 11.41 8.41 8.73 12.66 15.60 11.74 -
DY 3.50 5.06 0.00 3.27 3.96 6.03 0.00 -
P/NAPS 0.78 0.65 0.46 0.48 0.52 0.52 0.51 32.71%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 30/05/18 27/02/18 29/11/17 29/08/17 31/05/17 -
Price 1.33 1.67 1.67 1.32 1.35 1.30 1.45 -
P/RPS 1.30 1.75 2.17 1.82 2.12 2.12 2.36 -32.77%
P/EPS -2.40 8.71 15.77 11.63 7.46 5.91 8.95 -
EY -41.61 11.48 6.34 8.60 13.41 16.92 11.17 -
DY 4.26 5.09 0.00 3.22 4.20 6.54 0.00 -
P/NAPS 0.64 0.64 0.61 0.48 0.49 0.48 0.54 11.98%

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