[KPS] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -91.17%
YoY- 5.98%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 87,699 225,142 148,202 73,095 302,474 214,408 138,019 -26.02%
PBT 125,431 90,713 61,149 29,017 290,901 304,103 59,781 63.67%
Tax -7,781 -4,611 -366 -5,216 -26,750 -26,324 -11,740 -23.92%
NP 117,650 86,102 60,783 23,801 264,151 277,779 48,041 81.38%
-
NP to SH 115,567 83,867 59,335 23,274 263,489 274,177 45,234 86.56%
-
Tax Rate 6.20% 5.08% 0.60% 17.98% 9.20% 8.66% 19.64% -
Total Cost -29,951 139,040 87,419 49,294 38,323 -63,371 89,978 -
-
Net Worth 1,202,599 1,157,689 1,132,739 1,107,788 1,093,175 1,097,808 1,156,188 2.65%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 19,960 19,960 19,960 9,980 147,653 147,605 19,110 2.93%
Div Payout % 17.27% 23.80% 33.64% 42.88% 56.04% 53.84% 42.25% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,202,599 1,157,689 1,132,739 1,107,788 1,093,175 1,097,808 1,156,188 2.65%
NOSH 499,004 499,004 499,004 499,004 499,166 499,004 477,764 2.93%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 134.15% 38.24% 41.01% 32.56% 87.33% 129.56% 34.81% -
ROE 9.61% 7.24% 5.24% 2.10% 24.10% 24.97% 3.91% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.57 45.12 29.70 14.65 60.60 42.97 28.89 -28.15%
EPS 23.10 16.80 11.90 4.70 54.90 54.90 9.50 80.53%
DPS 4.00 4.00 4.00 2.00 29.58 29.58 4.00 0.00%
NAPS 2.41 2.32 2.27 2.22 2.19 2.20 2.42 -0.27%
Adjusted Per Share Value based on latest NOSH - 499,004
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.95 40.95 26.95 13.29 55.01 38.99 25.10 -26.02%
EPS 21.02 15.25 10.79 4.23 47.92 49.86 8.23 86.52%
DPS 3.63 3.63 3.63 1.82 26.85 26.84 3.48 2.84%
NAPS 2.1871 2.1054 2.0601 2.0147 1.9881 1.9965 2.1027 2.65%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.46 1.53 1.68 1.65 1.92 2.32 1.42 -
P/RPS 8.31 3.39 5.66 11.26 3.17 5.40 4.92 41.69%
P/EPS 6.30 9.10 14.13 35.38 3.64 4.22 15.00 -43.82%
EY 15.86 10.98 7.08 2.83 27.49 23.68 6.67 77.86%
DY 2.74 2.61 2.38 1.21 15.41 12.75 2.82 -1.89%
P/NAPS 0.61 0.66 0.74 0.74 0.88 1.05 0.59 2.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 22/05/14 26/02/14 29/11/13 30/08/13 -
Price 1.56 1.46 1.53 1.51 1.88 2.18 1.91 -
P/RPS 8.88 3.24 5.15 10.31 3.10 5.07 6.61 21.68%
P/EPS 6.74 8.69 12.87 32.38 3.56 3.97 20.17 -51.74%
EY 14.85 11.51 7.77 3.09 28.08 25.20 4.96 107.31%
DY 2.56 2.74 2.61 1.32 15.73 13.57 2.09 14.43%
P/NAPS 0.65 0.63 0.67 0.68 0.86 0.99 0.79 -12.16%

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