[KPS] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -79.33%
YoY- -82.64%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 362,024 238,306 152,704 76,756 144,498 81,584 44,479 303.08%
PBT 68,227 74,629 59,958 22,343 113,023 138,511 156,882 -42.51%
Tax -7,043 -4,328 -3,168 -1,144 -11,163 -7,851 -3,761 51.75%
NP 61,184 70,301 56,790 21,199 101,860 130,660 153,121 -45.65%
-
NP to SH 56,659 67,745 54,879 20,208 97,766 126,691 150,907 -47.86%
-
Tax Rate 10.32% 5.80% 5.28% 5.12% 9.88% 5.67% 2.40% -
Total Cost 300,840 168,005 95,914 55,557 42,638 -49,076 -108,642 -
-
Net Worth 1,362,280 1,372,261 1,362,280 1,347,310 1,327,350 1,352,300 1,379,150 -0.81%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 21,207 21,207 21,207 - 9,980 9,980 9,993 64.91%
Div Payout % 37.43% 31.31% 38.64% - 10.21% 7.88% 6.62% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,362,280 1,372,261 1,362,280 1,347,310 1,327,350 1,352,300 1,379,150 -0.81%
NOSH 499,004 499,004 499,004 499,004 499,004 499,004 499,692 -0.09%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.90% 29.50% 37.19% 27.62% 70.49% 160.15% 344.25% -
ROE 4.16% 4.94% 4.03% 1.50% 7.37% 9.37% 10.94% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.55 47.76 30.60 15.38 28.96 16.35 8.90 303.49%
EPS 11.40 13.60 11.00 4.00 19.60 25.40 30.20 -47.67%
DPS 4.25 4.25 4.25 0.00 2.00 2.00 2.00 65.06%
NAPS 2.73 2.75 2.73 2.70 2.66 2.71 2.76 -0.72%
Adjusted Per Share Value based on latest NOSH - 499,004
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 65.84 43.34 27.77 13.96 26.28 14.84 8.09 303.05%
EPS 10.30 12.32 9.98 3.68 17.78 23.04 27.44 -47.87%
DPS 3.86 3.86 3.86 0.00 1.82 1.82 1.82 64.84%
NAPS 2.4775 2.4957 2.4775 2.4503 2.414 2.4594 2.5082 -0.81%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.30 1.43 1.41 1.38 1.20 1.27 1.00 -
P/RPS 1.79 2.99 4.61 8.97 4.14 7.77 11.23 -70.50%
P/EPS 11.45 10.53 12.82 34.08 6.12 5.00 3.31 128.21%
EY 8.73 9.49 7.80 2.93 16.33 19.99 30.20 -56.18%
DY 3.27 2.97 3.01 0.00 1.67 1.57 2.00 38.66%
P/NAPS 0.48 0.52 0.52 0.51 0.45 0.47 0.36 21.07%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 31/05/17 28/02/17 29/11/16 25/08/16 -
Price 1.32 1.35 1.30 1.45 1.18 1.17 1.08 -
P/RPS 1.82 2.83 4.25 9.43 4.07 7.16 12.13 -71.66%
P/EPS 11.63 9.94 11.82 35.81 6.02 4.61 3.58 118.87%
EY 8.60 10.06 8.46 2.79 16.60 21.70 27.96 -54.33%
DY 3.22 3.15 3.27 0.00 1.69 1.71 1.85 44.54%
P/NAPS 0.48 0.49 0.48 0.54 0.44 0.43 0.39 14.80%

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