[KPS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 110.43%
YoY- 474.43%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 144,498 81,584 44,479 19,190 85,100 207,126 37,056 146.72%
PBT 113,023 138,511 156,882 119,414 50,766 57,607 60,890 50.75%
Tax -11,163 -7,851 -3,761 -2,262 8,171 -14,841 -10,483 4.25%
NP 101,860 130,660 153,121 117,152 58,937 42,766 50,407 59.49%
-
NP to SH 97,766 126,691 150,907 116,425 55,327 40,953 49,136 57.86%
-
Tax Rate 9.88% 5.67% 2.40% 1.89% -16.10% 25.76% 17.22% -
Total Cost 42,638 -49,076 -108,642 -97,962 26,163 164,360 -13,351 -
-
Net Worth 1,327,350 1,352,300 1,379,150 1,352,300 1,237,529 1,222,559 1,227,549 5.32%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,980 9,980 9,993 - 19,960 19,960 19,960 -36.87%
Div Payout % 10.21% 7.88% 6.62% - 36.08% 48.74% 40.62% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,327,350 1,352,300 1,379,150 1,352,300 1,237,529 1,222,559 1,227,549 5.32%
NOSH 499,004 499,004 499,692 499,004 499,004 499,004 499,004 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 70.49% 160.15% 344.25% 610.48% 69.26% 20.65% 136.03% -
ROE 7.37% 9.37% 10.94% 8.61% 4.47% 3.35% 4.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.96 16.35 8.90 3.85 17.05 41.51 7.43 146.65%
EPS 19.60 25.40 30.20 23.30 11.10 8.20 9.90 57.34%
DPS 2.00 2.00 2.00 0.00 4.00 4.00 4.00 -36.87%
NAPS 2.66 2.71 2.76 2.71 2.48 2.45 2.46 5.32%
Adjusted Per Share Value based on latest NOSH - 499,004
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.28 14.84 8.09 3.49 15.48 37.67 6.74 146.70%
EPS 17.78 23.04 27.44 21.17 10.06 7.45 8.94 57.81%
DPS 1.82 1.82 1.82 0.00 3.63 3.63 3.63 -36.75%
NAPS 2.414 2.4594 2.5082 2.4594 2.2506 2.2234 2.2325 5.32%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.20 1.27 1.00 1.07 1.16 1.27 1.41 -
P/RPS 4.14 7.77 11.23 27.82 6.80 3.06 18.99 -63.60%
P/EPS 6.12 5.00 3.31 4.59 10.46 15.47 14.32 -43.11%
EY 16.33 19.99 30.20 21.81 9.56 6.46 6.98 75.77%
DY 1.67 1.57 2.00 0.00 3.45 3.15 2.84 -29.69%
P/NAPS 0.45 0.47 0.36 0.39 0.47 0.52 0.57 -14.51%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 25/08/16 30/05/16 26/02/16 26/11/15 27/08/15 -
Price 1.18 1.17 1.08 1.00 1.00 1.23 1.19 -
P/RPS 4.07 7.16 12.13 26.00 5.86 2.96 16.02 -59.71%
P/EPS 6.02 4.61 3.58 4.29 9.02 14.99 12.09 -37.04%
EY 16.60 21.70 27.96 23.33 11.09 6.67 8.27 58.78%
DY 1.69 1.71 1.85 0.00 4.00 3.25 3.36 -36.62%
P/NAPS 0.44 0.43 0.39 0.37 0.40 0.50 0.48 -5.61%

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